$1,700
9451 Gonzales Dr, Dallas, TX, 75227
On Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave, Refrigerator
FlooringVinyl
Exterior
Building Information
Year Built1982
Stories1
Roof Type105
Land Information
APN0067860B000240000
SubdivisionIndependence Park
Land UseResidential
Legal DescriptionINDEPENDENCE PARK BLK B/6786 LOT 24 INT202200164230 DD03282022 CO-DC 6786 B00 02400 4DA6786 B00
Census Tract012102
Assessment Year2025
About this property
Don't miss out on this newly renovated half duplex located close to highways and schools. This home has low maintenance flooring with vinyl plank. Open floor plan makes entertaining and family time easy and enjoyable. Large guest bathroom, good sized bedrooms, large master suite. This home comes equipped with microwave and refrigerator.
Investor Tools
$121,150Estimated Mortgage Balance
$63,332Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,104 /month
Positive
Cash Flow Estimate:
$368 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$390/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,756
$176,300
2025
N/A
N/A
$176,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,756
$176,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Finance Of America Commercial
Building Or Construction Loan
$135,000
No
First
Jan 8, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$121,150
$66,850
35%
66%
$810/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$810/mo
+$755/mo
10.2%
