$542,860
NAL Estimated Property Value8626 Santa Clara Drive, Dallas, TX, 75218
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Microwave
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesLighting, Storage
Lot Size7,790 sqft
Building Information
Year Built1946
Stories1
Roof Type105
Land Information
APN00000369064000000
Lot Number7
SubdivisionLake
Land UseResidential
Legal DescriptionLAKE CREST BLK 6/5227 LT 7 INT202100155221 DD05242021 CO-DC 5227 006 00700 3005227 006
Census Tract008102
Assessed Land Value$350,000
Assessed Improvement Value$192,860
Assessment Year2025
About this property
Little Forest Hills diamond in the rough! 3 beds, 1 bath single story cottage home with cozy front porch, nice kitchen and very cool vaulted den with views to the large lush back yard. HW & travertine floors, updated HVAC and new roof 2012. Outdoor space has storage building, dying to be turned into a SHESHED or Workshop. Mature tree in front and back. Great natural light flowing into living spaces. Perfect location just a short distance to White Rock Lake, the Dallas Arboretum, Smokey Rose and just 11 mins drive to Downtown Dallas!
Investor Tools
$542,860
Estimated Property Value
$297,392Estimated Mortgage Balance
$245,468Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,257 /month
Positive
Cash Flow Estimate:
$1,086 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$871/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,742
$542,860
2025
$350,000
$192,860
$542,860
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,742
$542,860
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Home Mortgage Llc
Conventional
$328,800
No
First
May 24, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,392
$245,468
45%
55%
$1,972/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$1,972/mo
+$108/mo
4.6%
