$778,000
NAL Estimated Property Value7148 Town Bluff Drive, Dallas, TX, 75248
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Oven, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesFire Pit
Lot Size11,400 sqft
Building Information
Year Built1969
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000796492010000
Lot Number16
SubdivisionPrestonwood
Land UseResidential
Legal DescriptionPRESTONWOOD ESTS BLK G/8188 LT 16 INT201800279466 DD10182018 CO-DC 8188 00G 01600 3008188 00G
Census Tract013607
Assessed Land Value$250,000
Assessed Improvement Value$488,850
Assessment Year2025
About this property
As-Is sale*** Gorgeous remodeled home in Prestonwood. Meticulously maintained and updated. 4 bedrooms with 3 full bathrooms, open concept living and kitchen area with stainless steel appliances and granite countertops. Dining room and study at the front of the house, hardwoods in the living areas and into the master bedroom. Separate vanities in the master bathroom with access from the bedroom to the updated outdoor living area with firepit.
Investor Tools
$778,000
Estimated Property Value
$248,316Estimated Mortgage Balance
$529,684Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,668 /month
Positive
Cash Flow Estimate:
$1,556 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,224/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,794
$738,850
2025
$250,000
$488,850
$738,850
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,794
$738,850
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Advance Financial Fcu
Conventional
$279,500
No
First
Aug 17, 2020
Sep 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,316
$529,684
68%
32%
$1,676/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,970/mo
$1,676/mo
+$1,294/mo
4.6%
