$1,002,000
NAL Estimated Property Value8128 San Cristobal, Dallas, TX, 75218
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Double Oven
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesFire Pit, Rain Gutters, Outdoor Grill
Lot Size11,192 sqft
Building Information
Year Built1970
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000372100000000
SubdivisionForest Hills Rev
Land UseResidential
Legal DescriptionFOREST HILLS REV BLK E/5282 LOT 10A SAN CRISTOBAL DR INT201900115473 DD04302019 CO-DC 5282 000 10A00 3005282 000
Census Tract008102
Assessment Year2025
About this property
Updated single story home in coveted Forest Hills on almost 0.30 LOT. Walk to White Rock Lake, Dallas Arboretum & minutes from Downtown. Welcoming entry, open to formal living & dining. Kitchen has granite, dbl oven & SS appliances. Remarkable covered patio, boasting TV, Viking Grill, bar fridge, WB FP & misting system perfect for entertaining family & friends. Master bath includes oversized jetted tub, walk in custom Elfa closet, heated floor, towel warmer & side jets in rain shower. Newer roof & automated irrigation system.
Investor Tools
$1,002,000
Estimated Property Value
$471,871Estimated Mortgage Balance
$530,129Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,012 /month
Positive
Cash Flow Estimate:
$2,004 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,556/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,665
$842,680
2025
N/A
N/A
$842,680
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,665
$842,680
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$518,700
No
First
Aug 18, 2021
Sep 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$471,871
$530,129
52%
47%
$3,110/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$3,110/mo
$-1,030/mo
2.5%
