$605,000
NAL Estimated Property Value9144 Drumcliffe Ln, Dallas, TX, 75231
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Hardwood, Slate
Exterior
Exterior FeaturesRain Gutters
Lot Size8,474 sqft
Building Information
Year Built1974
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000794095800000
Lot Number3
SubdivisionHighlands West
Land UseResidential
Legal DescriptionHIGHLANDS WEST BLK 7/8141 LT 3 INT202300106969 DD05302023 CO-DC 8141 007 00300 3008141 007
Census Tract007825
Assessed Land Value$375,000
Assessed Improvement Value$141,000
Assessment Year2025
About this property
Great location and unique open layout makes this home perfect for those who work from home and need to welcome visitors. The current two bedroom configuration could be easily converted to a four bedroom by adding some closets. This home has been well maintained and had a new roof and gutters in 2021.
Investor Tools
$605,000
Estimated Property Value
$478,515Estimated Mortgage Balance
$126,485Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,630 /month
Positive
Cash Flow Estimate:
$1,210 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,013/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,137
$516,000
2025
$375,000
$141,000
$516,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,137
$516,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Loan Servicing Llc
Conventional
$479,900
No
First
Mar 27, 2026
May 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$478,515
$126,485
20%
79%
$2,878/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$2,878/mo
$-306/mo
5.1%
