$204,340
NAL Estimated Property Value9456 Brewster Street, Dallas, TX, 75227
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Range
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size8,690 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Land Information
APN0067850B0014A0000
Lot Number14A
SubdivisionIndependence Park Replat
Land UseResidential
Legal DescriptionINDEPENDENCE PARK REPLAT BLK B/6785 LT 14A INT202000082649 DD03202020 CO-DC 6785 B00 14A00 4DA6785 B00
Census Tract012102
Assessed Land Value$40,000
Assessed Improvement Value$164,340
Assessment Year2025
About this property
Charming ONE story home is move in ready! Family home with 3 Bedrooms, 2 full bath; great closet space, extra parking in front; Kitchen is open to the dining and family room; Great location with easy access to shopping and hwy;
Investor Tools
$204,340
Estimated Property Value
$263,329Estimated Mortgage Balance
$204,340Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,226 /month
Positive
Cash Flow Estimate:
$409 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$281/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,350
$204,340
2025
$40,000
$164,340
$204,340
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,350
$204,340
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$137,365
Yes
First
Mar 20, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,329
N/A
0%
129%
$1,781/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,781/mo
+$191/mo
11.6%
