$144,000
NAL Estimated Property Value7660 Skillman Street 703, Dallas, TX, 75231
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Range, Refrigerator
FlooringLaminate, Other
Exterior
Lot Size3.16 acres
Building Information
Year Built1983
Stories2
Roof Type105
Garage Spaces1
Land Information
APN00C15500000G00703
Lot Number3
SubdivisionDutch Creek Condos
Land UseResidential
Legal DescriptionDUTCH CREEK CONDOS BLK A/8139 LT 3 BLDG G UNIT 703 CE 2.9537 INT202000174961 DD06302020 CO-DC 8139 00A 00300 3008139 00A
Census Tract007827
Assessed Land Value$48,760
Assessed Improvement Value$46,030
Assessment Year2025
About this property
Nice two story condo, great location, ready to move in or turn it into a rental, freshly painted, granite counter top on the kitchen and bathroom, Living area with fireplace, dinning area, Kitchen all upstairs, bedrooms down, washer and dryer , once care garage, small complex and close to everything.
Investor Tools
$144,000
Estimated Property Value
$76,049Estimated Mortgage Balance
$67,951Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$864 /month
Positive
Cash Flow Estimate:
$288 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$245/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,221
$94,790
2025
$48,760
$46,030
$94,790
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,221
$94,790
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$85,950
No
First
Jun 30, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$76,049
$67,951
47%
53%
$516/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,326/mo
$666/mo
+$660/mo
11.1%
