$286,000
NAL Estimated Property Value8960 Rosecliff Dr, Dallas, TX, 75217
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
Exterior
Lot Size8,124 sqft
Building Information
Year Built1957
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000564274000000
Lot Number23
SubdivisionBruton Terrace 3
Land UseResidential
Legal DescriptionBRUTON TERRACE 3 BLK 3/6316 LT 23 INT202400188122 DD09172024 CO-DC 6316 003 02300 3DA6316 003
Census Tract009204
Assessed Land Value$70,000
Assessed Improvement Value$214,880
Assessment Year2025
About this property
Must See!! Beautiful well maintained 3-bedroom 2 bath home. Nice, manicured lawn. Featuring a guest house in the back. Sprinkler system in front and back. Super nice rod iron gate. You will find a large, covered patio great for entertaining. The house also has a storage building.
Investor Tools
$286,000
Estimated Property Value
$271,513Estimated Mortgage Balance
$14,487Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$302/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,200
$284,880
2025
$70,000
$214,880
$284,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,200
$284,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Portfolio Mortgage Corp
Fha
$279,837
Yes
First
Sep 17, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,513
$14,487
5%
95%
$1,678/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,678/mo
+$894/mo
10.8%
