$272,050
NAL Estimated Property Value9837 Marlin Drive, Dallas, TX, 75228
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size8,177 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Land Information
APN00000724738000000
Lot Number15
SubdivisionShiloh Park No 2
Land UseResidential
Legal DescriptionSHILOH PARK NO 2 BLK Q/7354 LT 15 INT201900314190 DD11202019 CO-DC 7354 00Q 01500 3DA7354 00Q
Census Tract012501
Assessed Land Value$60,000
Assessed Improvement Value$212,050
Assessment Year2025
About this property
Beautifully and completely remodel home in Dallas features 4 bedrooms with plenty of space for a big family. The house has been thoroughly updated with a garage conversion that was turned into a large 4th bedroom with a laundry room, upgraded kitchen with granite counter tops and stainless steel appliances and a remodel bathroom. Foundation work has been done and it has been painted inside and out. Don´t miss this great opportunity, hurry and schedule your appointment before is gone!
Investor Tools
$272,050
Estimated Property Value
$162,660Estimated Mortgage Balance
$109,390Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,632 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$379/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,187
$272,050
2025
$60,000
$212,050
$272,050
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,187
$272,050
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$186,558
Yes
First
Nov 20, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,660
$109,390
40%
60%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,119/mo
+$1,453/mo
11.3%
