$234,330
NAL Estimated Property Value783 Kirnwood Dr, Dallas, TX, 75232
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
FlooringCeramic Tile, Wood, Vinyl
Exterior
Lot Size8,929 sqft
Building Information
Year Built1961
Stories1
Roof Type105
Land Information
APN00000745690000000
Land UseResidential
Legal DescriptionPOLK TERRACE 12 BLK A/7525 LOT 31 INT201500335762 DD12162015 CO-DC 7525 00A 03100 2007525 00A
Census Tract011104
Assessment Year2025
About this property
Beautifully Redone, Wide Open Floorplan, Totally Move-in Ready! Meticulously updated throughout. Ultra modern kitchen with white shaker cabinets, granite and better quality stainless appliances. Primary suite is over-size, split away from the other three bedrooms, with a wonderful office cubby and a walk in closet. The backyard is just huge with lots of grass, tall trees and an old school clothesline. Super convenient to I-20, I-35 and plenty of shopping.
Investor Tools
$234,330
Estimated Property Value
$227,082Estimated Mortgage Balance
$7,248Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,406 /month
Positive
Cash Flow Estimate:
$469 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$506/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,900
$234,330
2025
N/A
N/A
$234,330
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,900
$234,330
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zillow Home Loans Llc
Fha
$229,761
Yes
First
Sep 8, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$227,082
$7,248
3%
97%
$1,378/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,378/mo
+$594/mo
10.1%
