$164,810
NAL Estimated Property Value812 Kissell Road, Wilmer, TX, 75172
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range
FlooringCombination
Exterior
Lot Size8,072 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Land Information
APN54010500050050000
Lot Number5
SubdivisionKissell Dale
Land UseResidential
Legal DescriptionKISSELL DALE 4 BLK 5 LT 5 INT202200278221 DD10242022 CO-DC 0105000500500 4CT01050005
Census Tract016903
Assessed Land Value$50,000
Assessed Improvement Value$114,810
Assessment Year2025
About this property
-Great Investment Property- You do not want to miss this one. 3 bedroom, 1 bathroom, spacious yard with mature trees, small town feel with easy access to highway and only minutes from Downtown Dallas!
Investor Tools
$164,810
Estimated Property Value
$0Estimated Mortgage Balance
$164,810Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$989 /month
Positive
Cash Flow Estimate:
$330 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$262/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,324
$164,810
2025
$50,000
$114,810
$164,810
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,324
$164,810
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$164,810
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
N/A
+$1,972/mo
14.4%
