$1,271,000
NAL Estimated Property Value5995 Northaven Rd, Dallas, TX, 75230
$1,451,542 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Ice Maker, Double Oven, Refrigerator
FlooringConcrete, Painted/Stained
Exterior
Exterior FeaturesCourtyard, Rain Gutters, Lighting, Outdoor Shower, Uncovered Courtyard
Lot Size18,100 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces3
Land Information
APN00000577847000000
Lot Number12A
SubdivisionCharlie E Holt
Land UseResidential
Legal DescriptionCHARLIE E HOLT BLK C/6384 LT 12A NORTHAVEN RD & PRESTON RD INT202200271925 DD10142022 CO-DC 6384 00C 12A00 1006384 00C
Census Tract013400
Assessed Land Value$651,600
Assessed Improvement Value$289,090
Assessment Year2025
About this property
Cool, sleek, contemporary oasis highlighting one of Dallas' most desirable neighborhoods. Everywhere you turn, another great view. Spacious living areas and two private suites boast separate tubs and showers. Concrete floors and stainless steel throughout. Den opens to a gorgeous pool, making for a fabulous private retreat as well as spectacular entertaining in Texas' sizzling summers.
Investor Tools
$1,271,000
Estimated Property Value
$660,481Estimated Mortgage Balance
$610,519Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,451,542
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,626 /month
Positive
Cash Flow Estimate:
$2,542 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,144/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,372
$940,690
2025
$651,600
$289,090
$940,690
No
Tax History
Year
Tax Paid
Assessed Value
2024
$19,372
$940,690
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$700,000
No
First
Oct 14, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$660,481
$610,519
48%
52%
$3,758/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$3,758/mo
$-2,193/mo
1.5%
