$308,000
NAL Estimated Property Value8436 Campanella Drive, Dallas, TX, 75243
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,381 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Land Information
APN00000757876000000
Lot Number2
SubdivisionHamilton Park
Land UseResidential
Legal DescriptionHAMILTON PARK BLK 26/7622 LOT 2 INT201800328480 DD12142018 CO-DC 7622 026 00200 3007622 026
Census Tract007829
Assessed Land Value$100,000
Assessed Improvement Value$191,430
Assessment Year2025
About this property
Super nice and affordable! Completely remodeled 4 bed room, 2 bath home. New floors, new paint, new kitchen, new baths. Garage has been converted into a separate lovely large master bed room suite with bath. Large separate den has driveway side entry and back door entry. Lots of storage space. Double wide front driveway can fit 4 to 5 cars. Perfect place for basketball. Large fenced back yard has 2 patios. Best location in town with instant access to LBJ Expwy or Central Expwy or Dart Rail station.
Investor Tools
$308,000
Estimated Property Value
$146,228Estimated Mortgage Balance
$161,772Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,848 /month
Positive
Cash Flow Estimate:
$616 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$421/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,510
$291,430
2025
$100,000
$191,430
$291,430
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,510
$291,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Northpointe Bank
Unknown
$171,830
No
First
Dec 14, 2018
Jan 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,228
$161,772
52%
47%
$1,031/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,031/mo
+$1,541/mo
10.0%
