$428,000
NAL Estimated Property Value6539 Prairie Flower Trail, Dallas, TX, 75227
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesFire Pit
Building Information
Year Built2007
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00612800120340000
SubdivisionEnclave At Wooded Creek
Land UseResidential
Legal DescriptionENCLAVE AT WOODED CREEK BLK 12/6128 LOT 34 INT202100366490 DD12072021 CO-DC 6128 012 03400 4DA6128 012
Census Tract012206
Assessment Year2025
About this property
Easily one of the BEST lots in East Dallas just six miles from Downtown nestled on a creek! This newer construction three-bedroom two-bathroom home features a logical floor plan with an additional study area with barn doors. Kitchen and living areas are perfect for holiday entertaining. The backyard is ready for get-togethers under a canopy of trees with a wood-burning fire pit. All three bedrooms offer ample storage space. Agents please read supplements and offer instructions.
Investor Tools
$428,000
Estimated Property Value
$320,912Estimated Mortgage Balance
$107,088Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,568 /month
Positive
Cash Flow Estimate:
$856 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$698/month
$680/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,237
$393,990
2025
N/A
N/A
$393,990
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,237
$393,990
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$350,100
No
First
Dec 7, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$320,912
$107,088
25%
75%
$2,100/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,780/mo
$-808/mo
5.5%
