$261,000
NAL Estimated Property Value7514 Pebblestone Drive 31, Dallas, TX, 75230
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile, Laminate
Exterior
Lot Size22,686 sqft
Building Information
Year Built1969
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000706340620000
Lot Number1-36
SubdivisionPagewood Townhouses Ph 1
Land UseResidential
Legal DescriptionPAGEWOOD TOWNHOUSES PH 1 BLK R/7288 LTS 1-36 BLDG 9 UNIT 31 CE 0.73% INT202000213048 DD08062020 CO-DC 7288 00R 00100 1007288
Census Tract013106
Assessed Land Value$16,560
Assessed Improvement Value$239,460
Assessment Year2025
About this property
Cute condo! 2-2 SINGLE STORY condominium located near 75 between Royal and Walnut Hill. Live on the first floor without having to worry about anyone stomping on your ceiling! $225 monthly HOA includes water. HOA also maintains the pool and tennis court.
Investor Tools
$261,000
Estimated Property Value
$131,266Estimated Mortgage Balance
$129,734Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$135/month
$225/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$315
$256,020
2025
$16,560
$239,460
$256,020
No
Tax History
Year
Tax Paid
Assessed Value
2024
$315
$256,020
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bokf Na
Conventional
$147,750
No
First
Aug 6, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$131,266
$129,734
49%
50%
$886/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,111/mo
+$454/mo
7.2%
