$967,000
NAL Estimated Property Value9406 Gatetrail Drive, Dallas, TX, 75238
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCeramic Tile, Wood
Exterior
Lot Size14,053 sqft
Building Information
Year Built1965
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000793801000000
Lot Number33
SubdivisionWhite Rock North
Land UseResidential
Legal DescriptionWHITE ROCK NORTH BLK T/8127 LT 33 ESTATE LN & GATETRAIL DR INT202100054182 DD02242021 CO-DC 8127 00T 03300 3008127 00T
Census Tract013008
Assessed Land Value$540,000
Assessed Improvement Value$381,530
Assessment Year2025
About this property
Nicely updated home on corner lot located in fabulous Lake Highlands neighborhood.
Investor Tools
$967,000
Estimated Property Value
$523,775Estimated Mortgage Balance
$443,225Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,802 /month
Positive
Cash Flow Estimate:
$1,934 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,770/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,406
$921,530
2025
$540,000
$381,530
$921,530
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,406
$921,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Midfirst Bank
Conventional
$592,000
No
First
Feb 24, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$523,775
$443,225
45%
54%
$2,528/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$2,528/mo
+$44/mo
3.2%
