$330,230
NAL Estimated Property Value5621 Hunters Bend Lane, Dallas, TX, 75249
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesOther
FlooringCarpet, Vinyl
Exterior
Lot Size7,169 sqft
Building Information
Year Built2003
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00870900050300000
Lot Number30
SubdivisionHunters Bend Ph 1b
Land UseResidential
Legal DescriptionHUNTERS BEND PH 1B BLK 5/8709 LOT 30 INT202200111830 DD04182022 CO-DC 8709 005 03000 4DA8709 005
Census Tract016527
Assessed Land Value$50,000
Assessed Improvement Value$280,230
Assessment Year2025
About this property
This house needs a lot of work, new paint, new flooring, new carpet. The bathroom and the kitchen have to remodel. No electricity please show it during the day.
Investor Tools
$330,230
Estimated Property Value
$207,731Estimated Mortgage Balance
$122,499Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,981 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,484
$330,230
2025
$50,000
$280,230
$330,230
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,484
$330,230
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$218,000
No
First
Apr 18, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,731
$122,499
37%
63%
$1,348/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,390/mo
$1,348/mo
+$2,042/mo
12.3%
