$453,420
NAL Estimated Property Value9645 Cloister Drive, Dallas, TX, 75228
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Outdoor Grill
Lot Size8,047 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000375796000000
Lot Number12
SubdivisionAlger Park
Land UseResidential
Legal DescriptionALGER PARK BLK 7/5343 LOT 12 INT202100271531 DD09102021 CO-DC 5343 007 01200 3005343 007
Census Tract012400
Assessed Land Value$100,000
Assessed Improvement Value$353,420
Assessment Year2025
About this property
Open and bright floor plan with hardwood floors. This charming three bedroom two bath house is great for entertaining. Covered carport in back with electric gate makes an outdoor flex space. Nice size bedrooms with natural light. 2 full bathrooms and laundry. Kitchen features gas cooktop and double oven, granite and much more. Outdoor kitchen features a Grill, fridge and side burner. Rachio WIFI voice command sprinkler control. Storage shed on the side to remain. Carport that can be easily converted to full garage with back entrance.
Investor Tools
$453,420
Estimated Property Value
$356,744Estimated Mortgage Balance
$96,676Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,721 /month
Positive
Cash Flow Estimate:
$907 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$790/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,218
$453,420
2025
$100,000
$353,420
$453,420
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,218
$453,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$391,400
No
First
Sep 10, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$356,744
$96,676
21%
79%
$2,347/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,347/mo
$-375/mo
5.2%
