$523,810
NAL Estimated Property Value7577 Laburnam Rd, Dallas, TX, 75228
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Water Softener
FlooringCarpet, Laminate, Tile
Exterior
Lot Size1,500 sqft
Building Information
Year Built2023
Stories3
Roof Type105
Garage Spaces2
Land Information
APN00612900340020000
Lot Number2
Land UseResidential
Legal DescriptionTENISON VLG AT BUCKNER TER BLK 34/6129 LT 2 ACS 0.0344 INT202400143967 DD06282024 CO-DC 6129 034 00200 4DA6129 034
Census Tract012206
Assessed Land Value$52,500
Assessed Improvement Value$471,310
Assessment Year2025
About this property
ZERO DOWN - NO MORTGAGE INSURANCE FINANCING AVAILABLE! Live the dream in this Ashton Woods 2024-built gem inside a gated community with a pool! This one-owner home has soaring ceilings, designer lighting, a chef-inspired kitchen and a builder's warranty. The open layout is perfect for modern living, with gorgeous landscaping, an EV charger, and timeless finishes throughout. Minutes to Tenison Park Golf Course, White Rock Lake, and the Dallas Arboretum. Impeccably maintained and move-in ready this home truly has it all!
Investor Tools
$523,810
Estimated Property Value
$439,405Estimated Mortgage Balance
$84,405Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,143 /month
Positive
Cash Flow Estimate:
$1,048 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$577/month
$1,300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,309
$523,810
2025
$52,500
$471,310
$523,810
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,309
$523,810
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Conventional
$455,050
No
First
Jun 28, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$439,405
$84,405
16%
84%
$2,729/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$4,029/mo
$-1,457/mo
5.9%
