$168,900
1554 N Atoll Dr, Dallas, TX, 75216
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Water Heater, Gas Cooktop
FlooringCeramic Tile, Hardwood
Exterior
Lot Size8,091 sqft
Building Information
Year Built1949
Roof Type105
Garage Spaces2
Land Information
APN00000503623000000
Lot Number8
SubdivisionCedar
Land UseResidential
Legal DescriptionCEDAR CREST VILLAGE 2 BLK F/6075 LT 8 6075 00F 00800 2006075 00F
Census Tract008801
Assessed Land Value$55,000
Assessed Improvement Value$151,370
Assessment Year2026
About this property
Excellent opportunity for investor or first time home buyer. This 2 bedroom, 2 bath, 2 living areas, 2 dining areas, wood burning fireplace, fenced backyard with garage needs TLC but has great potential. Home could be reconfigured to add a 3rd bedroom. Being sold as-is.
Investor Tools
$79,710Estimated Mortgage Balance
$126,660Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,238 /month
Positive
Cash Flow Estimate:
$413 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$337/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$206,370
2026
$55,000
$151,370
$206,370
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$206,370
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corp
Reverse Mortgage / Hecm
$100,500
No
First
May 20, 2016
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$79,710
$126,660
61%
39%
$516/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,300/mo
$516/mo
+$784/mo
7.6%
