$487,190
NAL Estimated Property Value7330 Rubio Pl, Dallas, TX, 75235
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet, Ceramic Tile
Building Information
Year Built2023
Stories2
Roof Type105
Garage Spaces1
Land Information
APN002365000A05D0000
Lot Number5D
Land UseResidential
Legal DescriptionLOVEDALE HIGHLANDS PH 1 BLK A/2365 LT 5D ACS 0.029 INT202400102399 DD05142024 CO-DC 2365 00A 05D00 1DA2365 00A
Census Tract000410
Assessed Land Value$60,000
Assessed Improvement Value$427,190
Assessment Year2025
Investor Tools
$487,190
Estimated Property Value
$334,703Estimated Mortgage Balance
$152,487Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,923 /month
Positive
Cash Flow Estimate:
$974 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,110/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,889
$487,190
2025
$60,000
$427,190
$487,190
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,889
$487,190
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cibc Bank Usa
Conventional
$343,000
No
First
May 14, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$334,703
$152,487
31%
69%
$2,112/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$2,362/mo
$-662/mo
4.2%
