$216,750
NAL Estimated Property Value9964 Cedar Mountain Cir, Dallas, TX, 75217
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size3,200 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00000626467400000
Lot Number15
SubdivisionWilliamsburg Square 1st Section
Land UseResidential
Legal DescriptionWILLIAMSBURG SQUARE 1ST SECTION BLK 5/6711 LT 15 INT202300109572 DD06012023 CO-DC 6711 005 01500 3006711 005
Census Tract011901
Assessed Land Value$45,000
Assessed Improvement Value$171,750
Assessment Year2025
About this property
Beautifully updated home! Don't miss this home!
Investor Tools
$216,750
Estimated Property Value
$229,764Estimated Mortgage Balance
$216,750Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,410 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$556/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,583
$216,750
2025
$45,000
$171,750
$216,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,583
$216,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$235,653
Yes
First
Jun 2, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$229,764
N/A
0%
106%
$1,456/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,456/mo
+$516/mo
10.9%
