$276,920
NAL Estimated Property Value5757 E University Boulevard 22D, Dallas, TX, 75206
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
FlooringLaminate
Exterior
Lot Size5.72 acres
Building Information
Year Built1983
Stories1
Roof Type104
Garage Spaces1
Land Information
APN0019P530000V00004
Lot Number1A
SubdivisionUniversity Crossroads I & Ii
Land UseResidential
Legal DescriptionUNIVERSITY CROSSROADS I & II BLK C/5402 ALL LT 1A.1 BLDG V UNIT 4 CE .7170% INT202100136739 DD05072021 CO-DC 5402 00C 01A01
Census Tract007913
Assessed Land Value$89,350
Assessed Improvement Value$187,570
Assessment Year2025
About this property
Stylish University Crossroads condo features exceptional updates throughout. Open living and dining areas overlook the private patio with tons of natural light. Kitchen features updated countertops, backsplash and stainless appliances. Two generously sized bedrooms and two gorgeous remodeled baths with designer tile. Excellent single story unit in desirable location, this opportunity will not last long!
Investor Tools
$276,920
Estimated Property Value
$177,662Estimated Mortgage Balance
$99,258Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$375/month
$384/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,110
$276,920
2025
$89,350
$187,570
$276,920
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,110
$276,920
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ikon Mortgage Inc
Conventional
$196,425
No
First
May 6, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,662
$99,258
35%
64%
$1,178/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,930/mo
$1,562/mo
+$368/mo
8.4%
