$199,700
NAL Estimated Property Value7770 Meadow Rd Apt 104, Dallas, TX, 75230
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Microwave, Refrigerator
FlooringCeramic Tile
Exterior
Lot Size1.11 acres
Building Information
Year Built1968
Stories1
Roof Type105
Land Information
APN00C22530000000104
SubdivisionThe Forum Of Dallas Condominiums
Land UseResidential
Legal DescriptionTHE FORUM OF DALLAS CONDO ACS 1.1080 UNIT 104 CE%3.9568 INT202000012280 DD01142020 CO-DC 7293 000 00000 1DA7293 000
Census Tract013104
Assessment Year2025
About this property
LOCATION LOCATION 2 bedroom, 2 bath first floor Condo overlooking the pool in the heart of North Dallas! Updated open concept living and kitchen area, granite counter tops with stainless steel appliances. Washer dryer hookup. 1 covered parking space in gate. Convenient access to 635,75,DNT
Investor Tools
$199,700
Estimated Property Value
$112,630Estimated Mortgage Balance
$87,070Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,198 /month
Positive
Cash Flow Estimate:
$399 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$455/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,463
$199,700
2025
N/A
N/A
$199,700
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,463
$199,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homexpress Mortgage Corp
Conventional
$115,000
No
First
Mar 19, 2025
Apr 2065
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$112,630
$87,070
43%
56%
$690/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$690/mo
+$875/mo
9.4%
