$192,000
NAL Estimated Property Value5869 Bluffman Dr, Dallas, TX, 75241
$193,061 ARV
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Oven
FlooringVinyl
Exterior
Lot Size7,754 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000637216000000
SubdivisionHighland Hills
Land UseResidential
Legal DescriptionHIGHLAND HILLS BLK 8/6866 LT 3 BONNIE VIEW TO BLUFFMAN INT202100343206 DD11112021 CO-DC 6866 008 00300 2006866 008
Census Tract011401
Assessment Year2025
About this property
This home features an open floor plan with 4 bedrooms and 2 bathrooms across 1,396 square feet. The property was completely remodeled about four years ago with new windows, new roof, HVAC system, water heater, and appliances. The kitchen overlooks a large backyard, providing space for outdoor activities. The home sits on a 7,754 square foot lot and is ready for its new owner. Owner Will Finance. Agent Owner. Buyer to verify schools and measurements.
Investor Tools
$192,000
Estimated Property Value
$140,668Estimated Mortgage Balance
$51,332Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$193,060
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,155 /month
Positive
Cash Flow Estimate:
$385 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$395/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,780
$162,800
2025
N/A
N/A
$162,800
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,780
$162,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rcn Capital Llc
Commercial
$153,750
No
First
Nov 11, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$140,668
$51,332
26%
73%
$922/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$922/mo
+$643/mo
9.8%
