$324,430
NAL Estimated Property Value8434 Waterwood Lane, Dallas, TX, 75217
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Plumbed For Ice Maker, Gas Water Heater
FlooringCeramic Tile, Wood
Exterior
Lot Size7,824 sqft
Building Information
Year Built1970
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000564838000000
Lot Number20
SubdivisionTangelwood
Land UseResidential
Legal DescriptionTANGELWOOD BLK 10/6317 LT 20 INT201900180713 DD06282019 CO-DC 6317 010 02000 3006317 010
Census Tract009204
Assessed Land Value$70,000
Assessed Improvement Value$254,430
Assessment Year2025
About this property
WELCOME HOME!!!Completely Renovated spacious Open Concept kitchen and huge covered porch. perfect for entertaining your guests. This home has 2 car garage! 4th room can be used as bedroom or 2nd living room. Renovation include: brand new 16 seers HVAC, Water Heater, Roof, foundation repairs, Low E windows, Electric including LED light fixtures and ceiling fans, Plumbing, Vanities, Granite Countertops, glass backsplash, New appliances including gas range. Hardwood floor new stain, New texture and Paint.
Investor Tools
$324,430
Estimated Property Value
$147,487Estimated Mortgage Balance
$176,943Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,947 /month
Positive
Cash Flow Estimate:
$649 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$493/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,296
$324,430
2025
$70,000
$254,430
$324,430
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,296
$324,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Vaquero Real Estate Llc
Purchase Money Mortgage
$171,000
No
First
Jun 28, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,487
$176,943
54%
45%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,026/mo
+$946/mo
7.3%
