Last 24 Hours
$199,500
8125 Shafter Dr, Dallas, TX, 75227
$203,739 ARV
On Market
Just Added
3 Beds
2 Bath
1,306 Sq Ft
Single Family Residence
$152.76 / sqft
Built in 1960Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesGas Range
FlooringCeramic Tile, Wood
Exterior
Lot Size11,404 sqft
Building Information
Year Built1960
Roof Type105
Garage Spaces2
Land Information
APN00000537055000000
Lot Number9A
SubdivisionHome
Land UseResidential
Legal DescriptionHOME ESTATES 3 BLK B/6210 1/2 LT 9A VOL2003026/10030 DD01242003 CO-DC 6210200B 09A00 3006210200B
Census Tract009001
Assessed Land Value$90,000
Assessed Improvement Value$190,500
Assessment Year2026
Investor Tools
$28,208Estimated Mortgage Balance
$252,292Estimated Equity
89% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$203,738
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,683 /month
Positive
Cash Flow Estimate:
$561 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$582/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,578
$280,500
2026
$90,000
$190,500
$280,500
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,578
$280,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Summit Mortgage Corp
Fha
$89,167
Yes
First
Jan 24, 2003
Feb 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$28,208
$252,292
89%
10%
$535/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$535/mo
+$1,437/mo
8.4%
12.4%