$1,020,000
NAL Estimated Property Value7831 Blackbird Lane, Dallas, TX, 75238
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size10,251 sqft
Building Information
Year Built1959
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000401851000000
Lot Number6
SubdivisionWhite Rock Forrest 2
Land UseResidential
Legal DescriptionWHITE ROCK FORREST 2 BLK G/5446 LT 6 INT201800297509 DD11052018 CO-DC 5446 00G 00600 3005446 00G
Census Tract013013
Assessed Land Value$450,000
Assessed Improvement Value$506,420
Assessment Year2025
About this property
Come see this beautifully updated home with a large backyard in White Rock Elementary. Two bedrooms including the master are on the ground floor with two large bedrooms and another living area upstairs. Updates include hardwood floors, granite counter tops, stainless appliances, all new heat and air equipment, new fence and back deck. Home is in an excellent location just a short walk to Flag Pole Hill and the dead end street keeps traffic to a minimum.
Investor Tools
$1,020,000
Estimated Property Value
$586,756Estimated Mortgage Balance
$433,244Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,120 /month
Positive
Cash Flow Estimate:
$2,040 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,724/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,586
$956,420
2025
$450,000
$506,420
$956,420
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,586
$956,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Mortgage Advisers Inc
Conventional
$447,500
No
First
Sep 23, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$586,756
$433,244
42%
58%
$3,883/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$3,883/mo
$-1,311/mo
3.0%
