$478,000
NAL Estimated Property Value6022 Lewis Avenue 105, Dallas, TX, 75206
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Tankless Water Heater, Gas Water Heater
FlooringCarpet, Ceramic Tile, Concrete, Wood
Exterior
Lot Size6,359 sqft
Building Information
Year Built2020
Stories3
Roof Type105
Garage Spaces2
Land Information
APN00C77320000000105
Lot Number1
Land UseResidential
Legal DescriptionURBANO COTTAGES AT 6022 LEWIS BLK A/1877 LOT 1 UNIT 105 CE%20 INT202100223060 DD07262021 CO-DC 1877 000 00100 1DA1877 000
Census Tract001101
Assessed Land Value$76,310
Assessed Improvement Value$371,620
Assessment Year2025
About this property
5 Luxury Townhomes, 4 remaining! These sleek townhomes feature hardwood floors, designer tile, quartz countertops, high-end stainless steel appliances, and perfect entertainment floorplans with an attached 2 car garage and some feature large fenced yards. With just a short walk to Lowest-greenville and Lakewood retail, you can hop in the middle of one of Dallas' most sought after dining and entertainment districts in just a matter of minutes.
Investor Tools
$478,000
Estimated Property Value
$362,283Estimated Mortgage Balance
$115,717Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,868 /month
Positive
Cash Flow Estimate:
$956 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$821/month
$290/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,459
$447,930
2025
$76,310
$371,620
$447,930
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,459
$447,930
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Conventional
$399,000
No
First
Jul 26, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$362,283
$115,717
24%
76%
$2,393/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,930/mo
$2,683/mo
$-753/mo
4.8%
