$1,185,000
NAL Estimated Property Value6044 Vickery Blvd, Dallas, TX, 75206
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Refrigerator
FlooringCeramic Tile, Wood
Exterior
Lot Size6,762 sqft
Building Information
Year Built1935
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000186121000000
Lot Number12
SubdivisionDelmar Heights
Land UseResidential
Legal DescriptionDELMAR HEIGHTS BLK 12/1924 LOT 12 INT202000079334 DD03172020 CO-DC 1924 012 01200 1DA1924 012
Census Tract001101
Assessed Land Value$304,290
Assessed Improvement Value$440,710
Assessment Year2025
About this property
Fantastic location! Full Duplex; Close to Tietze park. Each unit is a beautiful 2 bedroom-2 bath home; Living room features hardwood flooring & a beautiful fireplace; laundry & enclosed porch in each unit; The 2nd living area could be used as an office or playroom. Kitchen features stainless steel appliances, plenty of cabinet space and granite counters. Great investment! Owner is licensed Real Estate Broker.
Investor Tools
$1,185,000
Estimated Property Value
$473,363Estimated Mortgage Balance
$711,637Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,110 /month
Positive
Cash Flow Estimate:
$2,370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,717/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,680
$745,000
2025
$304,290
$440,710
$745,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,680
$745,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Clearpath Lending
Va
$527,480
Yes
First
Jan 19, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$473,363
$711,637
60%
40%
$3,163/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,170/mo
$3,163/mo
+$7/mo
3.2%
