Last 24 Hours
$629,290
NAL Estimated Property Value805 S Beacon Street, Dallas, TX, 75223
Off Market
5 Beds
4 Bath
4,001 Sq Ft
Unimproved LandHighlights
Interior
Bedrooms 5
Bathrooms Full 4
Garage Available
Heating Central
CoolingExterior
Lot Size7,144 sqft
Building Information
Year Built2024
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000163993000000
Lot Number23
SubdivisionMount Auburn
Land UseResidential
Legal DescriptionMOUNT AUBURN BLK 8/1612 LOT 23 INT202400194192 DD09242024 CO-DC 1612 008 02300 1001612 008
Census Tract002400
Assessed Land Value$142,880
Assessed Improvement Value$486,410
Assessment Year2025
About this property
7200 sf, many homes have been replaced with brand new duplexes 2 units on each lot approx 2000 each with 2 car garages. Two blocks from Tennison Golf and Tennis. Two 18 hole golf courses and newly updated tennis courts. Old East Dallas area near Santa Fe Trail bike trails that circles around White Rock Lake and Deep Ellum. Minutes from downtown Dallas.
Investor Tools
$629,290
Estimated Property Value
$777,254Estimated Mortgage Balance
$629,290Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,776 /month
Positive
Cash Flow Estimate:
$1,259 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$529/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,198
$629,290
2025
$142,880
$486,410
$629,290
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,198
$629,290
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$792,000
No
First
Sep 24, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$777,254
N/A
0%
124%
$5,069/mo
12.4%