$817,090
NAL Estimated Property Value6625 Bandera Avenue 1B, Dallas, TX, 75225
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Double Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Stone, Wood
Exterior
Exterior FeaturesLighting, Storage
Lot Size1.94 acres
Building Information
Year Built2006
Stories1
Roof Type172
Garage Spaces2
Land Information
APN00C1487066250001B
Lot Number8A
SubdivisionDrexel Park Hollow Condos Ph 1
Land UseResidential
Legal DescriptionDREXEL PARK HOLLOW CONDOS PH 1 BLK 6/5464 LT 8A ACS 1.937 BLDG 6625 UNIT 1B CE 2.21% INT202100329752 DD10292021 CO-DC 5464
Census Tract007701
Assessed Land Value$111,880
Assessed Improvement Value$705,210
Assessment Year2025
About this property
Multiple offers due by 8pm Sunday. Stunning first floor gated condo in Preston Hollow's Drexel Park Hollow. Open floorplan & new renovations w designer finishes throughout. Upgraded kitchen w high-end SS appliances, including 6-burner Wolf range, subzero built-in fridge & double oven. Oversized home office w glass sliding doors. Relax in your master suite w jetted tub, walk-in shower & generous walk-in closet. Enjoy your large private courtyard. Buyer or Buyer's Agent responsible for verifying square footage, room dimensions, HOA and school information
Investor Tools
$817,090
Estimated Property Value
$511,384Estimated Mortgage Balance
$305,706Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,903 /month
Positive
Cash Flow Estimate:
$1,634 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,090/month
$945/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,999
$817,090
2025
$111,880
$705,210
$817,090
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,999
$817,090
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Conventional
$560,000
No
First
Oct 29, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$511,384
$305,706
37%
63%
$3,358/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$4,303/mo
$-1,953/mo
3.5%
