$247,660
NAL Estimated Property Value9523 Musgrave Drive, Dallas, TX, 75217
Off Market
Property Lead Type:
Off-Market ListHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesGas Cooktop
FlooringCarpet, Vinyl
Exterior
Lot Size10,041 sqft
Building Information
Year Built1953
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000625756000000
Lot Number6
SubdivisionCole
Land UseResidential
Legal DescriptionCOLE ESTATES NO 2 BLK D/6699 LT 6 INT201900134079 DD05162019 CO-DC 6699 00D 00600 3006699 00D
Census Tract011901
Assessed Land Value$50,000
Assessed Improvement Value$197,660
Assessment Year2025
About this property
Cute 3 bed 1 bath home. Needs a little cosmetic TLC, but has good bones and move in ready.
Investor Tools
$247,660
Estimated Property Value
$0Estimated Mortgage Balance
$247,660Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,486 /month
Positive
Cash Flow Estimate:
$495 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$412/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,707
$247,660
2025
$50,000
$197,660
$247,660
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,707
$247,660
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$247,660
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
N/A
+$1,972/mo
9.6%
