Last 24 Hours
$625,974
NAL Estimated Property Value5815 Brushy Creek Trl, Dallas, TX, 75252
Off Market
3 Beds
2 Bath
2,022 Sq Ft
$190.41 / sqft
Built in 1983Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesTrash Compactor, Dishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-0042-012-0160-1
Lot Number16
SubdivisionBent Trail Addition Phase Two (Cda)
Land UseResidential
Legal DescriptionBENT TRAIL ADDITION PHASE TWO (CDA), BLK 12/8760, LOT 16
Census Tract031715
Assessed Land Value$273,000
Assessed Improvement Value$352,974
Assessment Year2025
About this property
Unique. One of a kind property. An opportunity to own this private treed creek lot, backyard retreat. Single story, 3 bdrm, front entry 2-car garage. The view right fr front door & family rm is breathtaking. Vaulted ceiling, wood looking tile. Fresh paint. New Carpet. Remodeled white kitchen w granite countertops, stainless steel appliances. Open rm that adjacent to kitchen can be office. Wake up every AM overlooking patio open. Master bath & custom designed storage. New granite countertops in all bathrms. Well-established neighborhood Bent Trail in N Dallas w Plano schs. Walking trails, easy access to George Bush. No HOA.
Investor Tools
$625,974
Estimated Property Value
$164,950Estimated Mortgage Balance
$461,024Estimated Equity
73% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,756 /month
Positive
Cash Flow Estimate:
$1,252 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$744/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,797
$625,974
2025
$273,000
$352,974
$625,974
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,797
$625,974
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Goldwater Bank Na
Conventional
$190,000
No
First
Sep 6, 2019
Oct 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,950
$461,024
73%
26%
$1,140/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,220/mo
$1,140/mo
+$1,080/mo
4.3%
12.4%