NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$473,020

NAL Estimated Property Value

8618 Angora Street, Dallas, TX, 75218

Off Market

2 Beds

1 Bath

776 Sq Ft

Single Family Residence

$322.16 / sqft

Built in 1964

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Electric Oven, Gas Cooktop

FlooringCeramic Tile, Wood

Exterior

Lot Size7,714 sqft

Building Information

Year Built1964

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000368719000000

SubdivisionLake Crest

Land UseResidential

Legal DescriptionLAKE CREST BLK 2/5223 LT 5 INT201900247135 DD09162019 CO-DC 5223 002 00500 3005223 002

Census Tract008102

Assessment Year2025

About this property

Motivated Seller. All reasonable offers will be reviewed. Charming two bedroom, one bath is a must-see! Expansive backyard. Walking distance to the Arboretum and White Rock Lake and walk to dining, live music and shopping. Also has a bonus storage space in the backyard! Wood deck in backyard is ready for your summer barbecues. Kitchen has ceramic tile and gas range. Washer-Dryer connections in the garage. Updated tiling in the bathroom. 50 gallon hot water heater from 2018.

Investor Tools

$473,020

Estimated Property Value

$168,739Estimated Mortgage Balance

$304,281Estimated Equity

64% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,838 /month

Positive

Cash Flow Estimate:

$946 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,064/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,399

$473,020

2025

N/A

$473,020

Tax History

Year

Tax Paid

Assessed Value

2024

$10,399

$473,020

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Hometown Equity Mortgage

Arm (Adjustable Rate Mortgage)

$187,800

First

Sep 16, 2019

Oct 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$168,739

$304,281

64%

36%

$1,096/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,650/mo

$1,096/mo

+$554/mo

4.2%

Learn About the Market: Opportunity in Dallas

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore This Area