Last 24 Hours
$1,182,000
NAL Estimated Property Value4931 Stony Ford Drive, Dallas, TX, 75287
$1,210,920 ARV
Off Market
4 Beds
5 Bath
4,409 Sq Ft
$164.44 / sqft
Built in 1992Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 4.5
Garage Available
Heating Central
CoolingAppliancesRefrigerator, Trash Compactor, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Double Oven, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Private PoolExterior FeaturesRain Gutters
Building Information
Year Built1992
Stories2
Roof Type104
Garage Spaces3
Land Information
APNR-2593-013-0170-1
Lot Number17
SubdivisionBent Tree North No 4 Section Two (Cda)
Land UseResidential
Legal DescriptionBENT TREE NORTH NO 4 SECTION TWO (CDA), BLK 13/8733, LOT 17
Census Tract031706
Assessed Land Value$325,000
Assessed Improvement Value$840,490
Assessment Year2025
About this property
Instagram worthy home in Bent Tree North. Need work and school space? Two offices with doors! Privacy and space for every member of the family with ensuite bathrooms and walk-in closets in every bedroom. The impressive entry has a view to the pool from the front door. Transitional style in fixtures, hardware and lighting. Sparkling white kitchen with top-of-the-line Kitchenaid appliances. Wood flooring throughout the first floor. Master, study and 2 living areas on the first floor, 3 bedrooms, game room and office on 2nd floor. Great entertaining outdoors too with a cedar pergola, two patios, a play pool, spa and an extra grassy area for pets or play. Minutes to both Tollways, PISD and TCA nearby!
Investor Tools
$1,182,000
Estimated Property Value
$372,423Estimated Mortgage Balance
$809,577Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,210,920
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,092 /month
Positive
Cash Flow Estimate:
$2,364 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,474/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,776
$1,165,490
2025
$325,000
$840,490
$1,165,490
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,776
$1,165,490
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$415,000
No
First
Jan 12, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$372,423
$809,577
68%
32%
$2,489/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,890/mo
$2,889/mo
+$1/mo
2.9%
12.4%