$925,000
NAL Estimated Property Value8166 San Cristobal Dr, Dallas, TX, 75218
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave
FlooringHardwood, Tile
Exterior
Exterior FeaturesLighting
Lot Size11,283 sqft
Building Information
Year Built1964
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000372118000000
Lot Number16
SubdivisionForest Hills Rev
Land UseResidential
Legal DescriptionFOREST HILLS REV BLK E/5282 LT 16 INT202300192304 DD09182023 CO-DC 5282 000 01600 3005282 000
Census Tract008102
Assessed Land Value$405,000
Assessed Improvement Value$462,090
Assessment Year2025
About this property
Stunning Forest Hills one story home just minutes away from White Rock Lake. This Home has 4 beds and 3.5 baths with a 2 car garage with an open and bright floorplan featuring hand scraped hardwood floors and neutral colors. All NEW cabinets, counter tops, tile, appliances, gas cooktop, vent a hood, appliances, plumbing fixtures, etc. Backyard has a beautiful setting with large deck and fenced in yard for entertaining. Primary bedroom has access to the back deck and features double sinks. New roof was just put on the first week of May!
Investor Tools
$925,000
Estimated Property Value
$723,088Estimated Mortgage Balance
$201,912Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,550 /month
Positive
Cash Flow Estimate:
$1,850 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,926/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$18,488
$867,090
2025
$405,000
$462,090
$867,090
No
Tax History
Year
Tax Paid
Assessed Value
2024
$18,488
$867,090
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$640,000
No
First
Sep 18, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$723,088
$201,912
21%
78%
$4,558/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$4,558/mo
$-1,848/mo
3.5%
