$123,970
NAL Estimated Property Value6646 E Lovers Lane 1601, Dallas, TX, 75214
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size5.03 acres
Building Information
Year Built1979
Stories1
Roof Type105
Land Information
APN00000398224660000
Lot Number1
SubdivisionOaks-On-The-Lane Condo Ph Ii
Land UseResidential
Legal DescriptionOAKS-ON-THE-LANE CONDO PH II PT LT 1-2.568 AC LOVERS LANE BLDG R UNIT 1601 & 0.69% CE INT202200075279 DD03152022 CO-DC 5431
Census Tract007902
Assessed Land Value$45,340
Assessed Improvement Value$78,630
Assessment Year2025
Investor Tools
$123,970
Estimated Property Value
$118,215Estimated Mortgage Balance
$5,755Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$780 /month
Positive
Cash Flow Estimate:
$260 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$312/month
$331/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,126
$123,970
2025
$45,340
$78,630
$123,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,126
$123,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Conventional
$128,250
No
First
Mar 15, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$118,215
$5,755
4%
95%
$769/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,750/mo
$1,100/mo
+$650/mo
16.9%
