$915,880
NAL Estimated Property Value5803 Riverside Drive, Dallas, TX, 75235
Off Market
Commercial
Highlights
Interior
Exterior
Lot Size5,371 sqft
Building Information
Year Built2024
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000777514000000
Lot Number3
Land UseCommercial
Legal DescriptionBLK E/7916 LOT 3 LESS CRI RW & DP & L INT202400110264 DD05302024 CO-DC 7916 00E 00300 2007916 00E
Census Tract010001
Assessed Land Value$107,420
Assessed Improvement Value$808,460
Assessment Year2025
About this property
AFFORDABLE DUPLEX LOT! Great value! Lot ready to build. Fantastic location, just a few minutes to UTSW. Survey in docs.
Investor Tools
$915,880
Estimated Property Value
$564,415Estimated Mortgage Balance
$351,465Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,495 /month
Positive
Cash Flow Estimate:
$1,832 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$502/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,440
$915,880
2025
$107,420
$808,460
$915,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,440
$915,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rflf 4 Llc
Commercial
$585,455
No
First
May 30, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$564,415
$351,465
38%
62%
$3,511/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,790/mo
$3,511/mo
$-721/mo
3.7%
