$300,000
NAL Estimated Property Value7932 Hill Country Lane, Dallas, TX, 75249
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Microwave, Gas Water Heater
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1994
Stories1
Roof Type105
Garage Spaces2
Land Information
APN0086820J000080000
SubdivisionMountain Vista
Land UseResidential
Legal DescriptionMOUNTAIN VISTA BLK J/8682 LT 8 INT202000086933 DD03272020 CO-DC 8682 J00 00800 4DA8682 J00
Census Tract016528
Assessment Year2025
About this property
DON'T MISS OUT ON THIS BEAUTIFUL 3 BED 2 BATH HOME IN AN ESTABLISHED NEIGHBORHOOD. OPEN FLOOR CONCEPT. HOME HAS BEEN RENOVATED AND IS ON A LARGE CORNER LOT. FENCE HAS BEEN UPDATED, OVERSIZE GARAGE. THIS IS A MUST SEE PROPERTY!!!
Investor Tools
$300,000
Estimated Property Value
$213,670Estimated Mortgage Balance
$86,330Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$544/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,029
$295,300
2025
N/A
N/A
$295,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,029
$295,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Frost Bank
Stand Alone Second / Subordinate Position
$229,709
No
First
Aug 15, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,670
$86,330
28%
71%
$1,378/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,600/mo
$1,378/mo
+$1,222/mo
10.4%
