$416,480
NAL Estimated Property Value5118 MEADOWCREEK Drive, Dallas, TX, 75248
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesTrash Compactor, Disposal, Electric Cooktop, Electric Oven, Microwave, Electric Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Rain Gutters
Lot Size3,640 sqft
Building Information
Year Built1974
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000797709000000
Lot Number9
SubdivisionPrestonwood Hillcrest Townhouse
Land UseResidential
Legal DescriptionPRESTONWOOD HILLCREST TOWNHOUSE BLK 1/8195 LT 9 INT202200077110 DD03172022 CO-DC 8195 001 00900 3DA8195 001
Census Tract013619
Assessed Land Value$120,000
Assessed Improvement Value$296,480
Assessment Year2025
About this property
BEAUTIFUL THREE BEDROOM HOME,WOOD FLOORS,UPDATED KITCHEN WITH GRANITE COUNTERTOPS, BUILT INS, FORMAL DINING, BALCONY OFF THE MASTER, TWO COURTYARDS. DON'T MISS THIS ONE.
Investor Tools
$416,480
Estimated Property Value
$270,995Estimated Mortgage Balance
$145,485Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,499 /month
Positive
Cash Flow Estimate:
$833 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$987/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,758
$416,480
2025
$120,000
$296,480
$416,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,758
$416,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guardian Mortgage Co Inc
Conventional
$294,000
No
First
Mar 17, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,995
$145,485
34%
65%
$1,763/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,280/mo
$1,863/mo
+$417/mo
6.6%
