$1,678,500
209 Main St, Lake Dallas, TX, 75065
On Market
Just Added
Commercial
Highlights
Interior
Exterior
Lot Size14,810 sqft
Land Information
APNR62629
SubdivisionWright
Land UseCommercial
Legal DescriptionA1355A WRIGHT, TR 21, .34 ACRES
Census Tract021411
Assessed Land Value$118,480
Assessed Improvement Value$716,987
Assessment Year2025
Investor Tools
$470,050Estimated Mortgage Balance
$249,950Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,071 /month
Positive
Cash Flow Estimate:
$3,357 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,405/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,257
$720,000
2025
$118,480
$716,987
$835,467
No
Tax History
Year
Tax Paid
Assessed Value
2025
$13,257
$720,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Harmony Bank
Commercial
$500,000
No
First
Jul 12, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$470,050
$249,950
34%
65%
$2,998/mo
