$256,830
NAL Estimated Property Value5915 FAIRWAY Avenue, Dallas, TX, 75227
Off Market
Property Lead Type:
Off-Market ListHigh EquityVacant Homes
Highlights
Interior
AppliancesDisposal, Electric Cooktop, Electric Oven
FlooringCarpet, Marble
Exterior
Lot Size10,694 sqft
Building Information
Year Built1931
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000437479000000
Lot Number12
SubdivisionParkdale
Land UseResidential
Legal DescriptionPARKDALE BLK 24/5809 LT 12 INT201900340745 DD12162019 CO-DC 5809 024 01200 3005809 024
Census Tract008402
Assessed Land Value$60,000
Assessed Improvement Value$196,830
Assessment Year2025
Investor Tools
$256,830
Estimated Property Value
$104,851Estimated Mortgage Balance
$151,979Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,541 /month
Positive
Cash Flow Estimate:
$514 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$585/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,740
$256,830
2025
$60,000
$196,830
$256,830
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,740
$256,830
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Conventional
$120,000
No
First
Dec 16, 2019
Jan 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$104,851
$151,979
59%
41%
$720/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$720/mo
+$1,252/mo
9.2%
