$4,200,000
4331 Versailles Ave, Highland Park, TX, 75205
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt In Gas Range, Built In Refrigerator, Double Oven, Dishwasher, Gas Range, Refrigerator, Wine Cooler
FlooringHardwood, Tile
Exterior
Lot Size9,975 sqft
Building Information
Year Built1936
Roof Type110
Land Information
APN60084501250030000
Lot Number3,3-4
SubdivisionHighland Park
Land UseResidential
Legal DescriptionHIGHLAND PARK BLK 125 65FT LT 3 & 5FT LT 4 INT202000119495 DD05072020 CO-DC 0845012500300 16908450125
Census Tract019800
Assessed Land Value$2,493,750
Assessed Improvement Value$1,346,250
Assessment Year2026
Investor Tools
$1,618,840Estimated Mortgage Balance
$2,796,160Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$26,490 /month
Positive
Cash Flow Estimate:
$8,830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$5,454/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$43,374
$3,840,000
2026
$2,493,750
$1,346,250
$3,840,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$43,374
$3,840,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brittany E Cobb
Assumption
$1,725,000
Yes
First
Jun 29, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,618,840
$2,796,160
63%
37%
$10,343/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,620/mo
$10,343/mo
$-6,723/mo
1.0%
