$200,000
NAL Estimated Property Value5843 Bluffman Dr, Dallas, TX, 75241
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCeramic Tile, Wood
Exterior
Lot Size7,880 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000637231000000
Lot Number8
SubdivisionHighland Hills
Land UseResidential
Legal DescriptionHIGHLAND HILLS BLOCK 8/6866 LOT 8 INT201600214310 DD07282016 CO-DC 6866 008 00800 2006866 008
Census Tract011401
Assessed Land Value$50,000
Assessed Improvement Value$96,540
Assessment Year2025
About this property
Amazing opportunity for a family, first time homebuyer looking to make it their own or for the investor looking for immediate rental income, 3 Spacious bedrooms with large den, possible 4th bedroom. Large living area, Kitchen with granite counters. Tile and wood flooring throughout. Large fenced backyard. Close proximity to elementary school. Newer roof
Investor Tools
$200,000
Estimated Property Value
$1,291,675Estimated Mortgage Balance
$200,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,200 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$362/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,342
$146,540
2025
$50,000
$96,540
$146,540
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,342
$146,540
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lendingone Llc
Commercial
$1,381,233
No
First
Nov 9, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,291,675
N/A
0%
646%
$8,282/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$8,282/mo
$-6,310/mo
11.8%
