$513,500
NAL Estimated Property Value9650 Leaside Dr, Dallas, TX, 75238
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,730 sqft
Building Information
Year Built1957
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000747649000000
Lot Number3
SubdivisionLake Highlands
Land UseResidential
Legal DescriptionLAKE HIGHLANDS ESTATES 16 BLK G/7526 LOT 3 INT202300022155 DD02072023 CO-DC 7526 00G 00300 3007526 00G
Census Tract013005
Assessed Land Value$350,000
Assessed Improvement Value$163,500
Assessment Year2025
About this property
3-2-2 Ranch in the L Streets conveniently close to Lake Highlands Junior High and Lake Highlands Elementary Schools. Move in ready complete with electric gate and new wood deck in back. Home has new windows, dishwasher, range, range hood, quartz countertops, kitchen cabinets, luxury vinyl plank and more.
Investor Tools
$513,500
Estimated Property Value
$401,893Estimated Mortgage Balance
$111,607Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,081 /month
Positive
Cash Flow Estimate:
$1,027 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$971/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,087
$513,500
2025
$350,000
$163,500
$513,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,087
$513,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$427,500
No
First
Feb 7, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$401,893
$111,607
21%
78%
$2,564/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,564/mo
$-592/mo
4.6%
