$268,000
NAL Estimated Property Value5740 Martel Avenue B13, Dallas, TX, 75206
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Other
FlooringCarpet, Laminate, Other
Exterior
Lot Size1.04 acres
Building Information
Year Built1983
Stories2
Roof Type105
Garage Spaces1
Land Information
APN00C02650000000B13
Lot Number4-5
SubdivisionAshton South Condos
Land UseResidential
Legal DescriptionASHTON SOUTH CONDOS BLK A/2894 PT LOTS 4 & 5 UNIT B13 CE 2.5114% INT202100262681 DD08312021 CO-DC 2894 00A 004 1002894 00A
Census Tract000202
Assessed Land Value$62,570
Assessed Improvement Value$186,720
Assessment Year2025
About this property
Updated 2-bedroom condo in gated community one block from Lower Greenville Ave! Kitchen has been updated with granite, stainless steel appliances, travertine back splash and breakfast bar. Upstairs master with fireplace, walk-in closet & granite in baths. Outdoor storage on balcony. Complex has a beautifully maintained courtyard with pool! Covered parking!
Investor Tools
$268,000
Estimated Property Value
$161,612Estimated Mortgage Balance
$106,388Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,608 /month
Positive
Cash Flow Estimate:
$536 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$585/month
$316/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,685
$249,290
2025
$62,570
$186,720
$249,290
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,685
$249,290
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$177,650
No
First
Aug 31, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,612
$106,388
39%
60%
$1,066/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,930/mo
$1,382/mo
+$548/mo
8.6%
