$548,000
NAL Estimated Property Value3918 Harlingen Street, Dallas, TX, 75212
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Dishwasher, Disposal, Dryer, Gas Oven, Gas Range
Exterior
Lot Size7,132 sqft
Building Information
Garage Spaces2
Land Information
APN00000691447000000
Lot Number7
SubdivisionJoe A Irwin 2
Land UseResidential
Legal DescriptionJOE A IRWIN 2 BLK 9/7163 LT 7 INT201000248180 CO-DC 7163 009 00700 2007163 009
Census Tract010601
Assessed Land Value$100,000
Assessment Year2025
Investor Tools
$548,000
Estimated Property Value
$424,576Estimated Mortgage Balance
$123,424Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,450 /month
Positive
Cash Flow Estimate:
$1,150 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$414/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,227
$100,000
2025
$100,000
N/A
$100,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,227
$100,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Heritage Lending Inc
Commercial
$432,186
No
First
Sep 4, 2025
Oct 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$424,576
$123,424
22%
77%
$2,592/mo
