$261,373
NAL Estimated Property Value5418 Kings Manor Dr, Lake Dallas, TX, 75065
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Double Oven, Other
FlooringCeramic Tile, Laminate
Exterior
Lot Size7,279 sqft
Building Information
Year Built1976
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR65183
Lot Number8
SubdivisionKings Manor Addn Ph 1 & 2
Land UseResidential
Legal DescriptionKINGS MANOR ADDN PH 1 & 2 BLK G LOT 8
Census Tract021411
Assessed Land Value$59,715
Assessed Improvement Value$244,163
Assessment Year2025
About this property
Make it your Castle in Kings Manor!!! This spacious three bedroom and two bath home is neutral in design-color and professionally cleaned! New garage door 11-2024. This Gem has had some updates in recent years with double oven, tile, glass backsplash, painted cabinets, ceramic tile in all the wet areas, all hard surface floors throughout. Large living area has a wood burning fireplace, and cathedral ceiling. light and bright all over, covered patio for entertaining and endless possibilities in the fenced backyard!!! Priced to sell today!!!!
Investor Tools
$261,373
Estimated Property Value
$262,198Estimated Mortgage Balance
$261,373Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,607 /month
Positive
Cash Flow Estimate:
$536 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$220/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,338
$261,373
2025
$59,715
$244,163
$303,878
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,338
$261,373
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Portfolio Mortgage Corp
Fha
$262,065
Yes
First
Apr 7, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$262,198
N/A
0%
100%
$1,604/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,604/mo
+$486/mo
9.6%
