$164,740
NAL Estimated Property Value5981 Arapaho Road 605, Dallas, TX, 75248
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Range, Microwave
FlooringCarpet, Laminate
Exterior
Lot Size6.39 acres
Building Information
Year Built1980
Stories2
Roof Type105
Land Information
APN00C82450000100605
SubdivisionWoodhaven Condominiums
Land UseResidential
Legal DescriptionWOODHAVEN CONDOMINIUMS BLK A/8220 ACS 6.389 BLDG 6 UNIT 605 & CE 0.49% INT202000193493 DD07242020 CO-DC 8220 00A 000 3008220
Census Tract013621
Assessed Land Value$27,270
Assessed Improvement Value$137,470
Assessment Year2025
About this property
Completely Updated 1st floor condo adjacent to Prestonwood Country Club. Unit has been remodeled with new flooring, granite countertops, new appliances, fresh paint and new fixtures. Open floor plan with private patio off the living area and wood burning fireplace. Full size washer and dryer hook up in laundry room right off the kitchen. Complex offers a pool and tennis court, and conveniently located to PGBT and the Dallas North Tollway.
Investor Tools
$164,740
Estimated Property Value
$0Estimated Mortgage Balance
$164,740Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$988 /month
Positive
Cash Flow Estimate:
$329 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$208/month
$210/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,670
$164,740
2025
$27,270
$137,470
$164,740
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,670
$164,740
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$164,740
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$210/mo
+$1,320/mo
11.1%
