$3,706,000
NAL Estimated Property Value6815 Brookshire Drive, Dallas, TX, 75230
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringCarpet, Wood
Exterior
Exterior FeaturesBalcony, Rain Gutters
Lot Size15,969 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000410989000000
Lot Number12
SubdivisionWaggoner Place
Land UseResidential
Legal DescriptionWAGGONER PLACE BLK E/5496 LT 12 INT201900101277 DD04172019 CO-DC 5496 00E 01200 1005496 00E
Census Tract007604
Assessed Land Value$1,080,000
Assessed Improvement Value$2,490,510
Assessment Year2025
About this property
LOCATED IN HIGHLY SOUGHT AFTER PRESTON HOLLOW, THIS 5 BEDROOM, 5 BATH HOME BEAUTY HAS ALL THE FEATURES AND FINISHOUT YOU WOULD EXPECT FROM GARY CAMP CUSTOM HOMES. THIS HOME FEATURES MASTER AND GUEST SUITES DOWNSTAIRS, AND 3 BEDROOMS UPSTAIRS, 2 OF THEM WITH CONNECTING STUDY LOFTS. GAME ROOM, MEDIA ROOM WITH BAR ALSO UPSTAIRS. THE COVERED OUTDOOR LIVING SPACE COMPLETES THIS AMAZING HOME, PERFECTLY PLANNED FOR ENTERTAINING. 6000+ SQUARE FEET OF PERFECTION!
Investor Tools
$3,706,000
Estimated Property Value
$1,589,720Estimated Mortgage Balance
$2,116,280Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$22,236 /month
Positive
Cash Flow Estimate:
$7,412 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$5,861/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$51,801
$3,570,510
2025
$1,080,000
$2,490,510
$3,570,510
No
Tax History
Year
Tax Paid
Assessed Value
2024
$51,801
$3,570,510
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$1,764,491
No
First
Mar 2, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,589,720
$2,116,280
57%
43%
$10,580/mo
