$202,840
NAL Estimated Property Value9914 Hustead Street, Dallas, TX, 75217
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Range, Microwave
FlooringVinyl
Exterior
Lot Size2,893 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00671100020160000
SubdivisionWilliamsburg Square
Land UseResidential
Legal DescriptionWILLIAMSBURG SQUARE BLK 2/6711 LT 16 INT202100367445 DD12082021 CO-DC 6711 002 01600 4DA6711 002
Census Tract011901
Assessment Year2025
About this property
Wonderful 3 bed, 2 bath, move in ready home. Completely remodeled with brand new roof, brand new appliances, new flooring and paint.
Investor Tools
$202,840
Estimated Property Value
$171,005Estimated Mortgage Balance
$31,835Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,217 /month
Positive
Cash Flow Estimate:
$406 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$399/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,773
$202,840
2025
N/A
N/A
$202,840
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,773
$202,840
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Fha
$186,558
Yes
First
Dec 8, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,005
$31,835
15%
84%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,119/mo
+$853/mo
11.7%
