$2,596,000
NAL Estimated Property Value4922 Heatherbrook Drive, Dallas, TX, 75244
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Ice Maker, Microwave, Plumbed For Ice Maker, Warming Drawer, Tankless Water Heater, Wine Cooler
FlooringCarpet, Wood
Exterior
Exterior FeaturesFire Pit
Lot Size16,315 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces4
Land Information
APN00000810802000000
Lot Number5
SubdivisionHyde Park
Land UseResidential
Legal DescriptionHYDE PARK ESTATES 3RD INST BLK C/8400 LT 5 INT202000060159 DD02272020 CO-DC 8400 00C 00500 1DA8400 00C
Census Tract009603
Assessed Land Value$850,000
Assessed Improvement Value$1,740,000
Assessment Year2025
About this property
Brand new recently finished home on sought after cul-de-sac. Exceptional craftsmanship and design. Great floor plan with impressive finishes throughout offering 5 bedrooms, 5 full bathroom and 2 half baths and a 3 car garage. Open living with great room leading to a spacious backyard with covered verandah, grill and outdoor fireplace. Large island kitchen with quartz countertops, thermador appliances. Private downstairs master suite with luxurious bath and large WIC. Well appointed with attention to detail and quality.
Investor Tools
$2,596,000
Estimated Property Value
$1,155,342Estimated Mortgage Balance
$1,440,658Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$15,576 /month
Positive
Cash Flow Estimate:
$5,192 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$4,566/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$41,812
$2,590,000
2025
$850,000
$1,740,000
$2,590,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$41,812
$2,590,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$1,270,000
No
First
Aug 20, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,155,342
$1,440,658
55%
45%
$7,615/mo
