$502,150
NAL Estimated Property Value5812 Elm Lawn St, Dallas, TX, 75228
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Gas Range, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size8,049 sqft
Building Information
Year Built1964
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000811894000000
Lot Number5
SubdivisionBuckner Terrace 4th Sec 3rd Inst
Land UseResidential
Legal DescriptionBUCKNER TERRACE 4TH SEC 3RD INST BLK F/8473 LT 5 INT202200190190 DD07112022 CO-DC 8473 00F 00500 3DA8473 00F
Census Tract012212
Assessed Land Value$100,000
Assessed Improvement Value$402,150
Assessment Year2025
About this property
TOTALLY UPDATED CLOSE TO WHITE ROCK LAKE. WE WILL INSTALL NEW APPLIANCES OR WILL GIVE BUYER AN ALLOWANCE. NEW FLOORING IN KITCHEN, BATHROOMS AND 2ND LIVING AREA. ORIGINAL HARDWOOD FLOORS. NEW LIGHT FIXTURES, CEILING FANS, PAINT, NEW BATHROOMS.
Investor Tools
$502,150
Estimated Property Value
$382,542Estimated Mortgage Balance
$119,608Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,013 /month
Positive
Cash Flow Estimate:
$1,004 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$902/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,311
$502,150
2025
$100,000
$402,150
$502,150
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,311
$502,150
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$412,000
No
First
Jul 11, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$382,542
$119,608
23%
76%
$2,471/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,471/mo
$-499/mo
4.7%
