$182,000
NAL Estimated Property Value5620 Live Oak Street 302, Dallas, TX, 75206
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven, Electric Range
FlooringCarpet, Ceramic Tile
Exterior
Lot Size19,500 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Land Information
APN00C18200000A00302
Lot Number22-24
SubdivisionEmbassy Oaks Condominiums
Land UseResidential
Legal DescriptionEMBASSY OAKS CONDOMINIUMS BLK 16/1872 LTS 22 23 & 24 BLDG A UNIT 302 & 4.4% CE INT201900221471 DD08212019 CO-DC 1872 016 022
Census Tract001101
Assessed Land Value$47,190
Assessed Improvement Value$107,310
Assessment Year2025
About this property
Rare find just minutes from downtown Dallas, White Rock, Lakewood and Lower Greenville. Completely remodeled and ready for immediate move in. This one won't last long. Gated community with plenty of parking. Sparkling pool is ready for the Texas heat. Enclosed dog run area also available to residents.
Investor Tools
$182,000
Estimated Property Value
$93,150Estimated Mortgage Balance
$88,850Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,092 /month
Positive
Cash Flow Estimate:
$364 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$236/month
$205/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,919
$154,500
2025
$47,190
$107,310
$154,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,919
$154,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Summit Funding Inc
Conventional
$107,529
No
First
Aug 21, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$93,150
$88,850
48%
51%
$645/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$850/mo
+$790/mo
10.8%
