$195,000
NAL Estimated Property Value9958 Cedar Mountain Circle, Dallas, TX, 75217
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
FlooringVinyl
Exterior
Lot Size3,200 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000626467100000
Lot Number12
SubdivisionWilliamsburg Square 1st Section
Land UseResidential
Legal DescriptionWILLIAMSBURG SQUARE 1ST SECTION BLK 5/6711 LT 12 INT201900117183 DD05032019 CO-DC 6711 005 01200 3006711 005
Census Tract011901
Assessed Land Value$45,000
Assessed Improvement Value$121,320
Assessment Year2025
About this property
Completely remodeled and not a portion overlooked. Entire house superbly done, now features a new Tankless Water heater, new counter tops installed, updated hardware throughout. Luxury Vinyl Floors, Recessed lighting, walk in closet, large master bedroom and much more. Back on market with Appraisal and inspection complete with all repairs from inspection taken care of.
Investor Tools
$195,000
Estimated Property Value
$0Estimated Mortgage Balance
$195,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,170 /month
Positive
Cash Flow Estimate:
$390 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$341/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,111
$166,320
2025
$45,000
$121,320
$166,320
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,111
$166,320
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$195,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
N/A
+$1,565/mo
9.6%
