$643,000
NAL Estimated Property Value5418 Bonita Avenue, Dallas, TX, 75206
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesRefrigerator
FlooringWood
Exterior
Lot Size7,200 sqft
Building Information
Year Built1940
Stories1
Roof Type105
Land Information
APN00000187726000000
Lot Number5
SubdivisionVickery Place
Land UseResidential
Legal DescriptionVICKERY PLACE BLK 26/1945 LT 5 INT201800300963 DD11092018 CO-DC 1945 026 00500 1001945 026
Census Tract001002
Assessed Land Value$432,000
Assessed Improvement Value$129,520
Assessment Year2025
About this property
Excellent opportunity for either an investment property or new construction in desirable Vickery Place! Wonderful location near the shops and restaurants of Henderson and Greenville Avenue.
Investor Tools
$643,000
Estimated Property Value
$273,228Estimated Mortgage Balance
$369,772Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,858 /month
Positive
Cash Flow Estimate:
$1,286 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$935/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,004
$561,520
2025
$432,000
$129,520
$561,520
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,004
$561,520
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nbkc Bank
Conventional
$301,500
No
First
Jun 25, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$273,228
$369,772
57%
42%
$1,808/mo
