Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$465,000

10018 Olmos Dr, Dallas, TX, 75218

Off Market

4 Beds

2 Bath

1,866 Sq Ft

Duplex

Built in 1958

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Electric Cooktop, Electric Oven

FlooringTile

Exterior

Lot Size7,356 sqft

Building Information

Year Built1958

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000379972000000

Lot Number2

SubdivisionRevision Of Casa Linda Lawn Addition

Land UseResidential

Legal Description053632 LOT 2 OLMOS INT202500020464 DD01312025 CO-DC 5363 002 00200 3005363 002

Census Tract008200

Assessed Land Value$60,000

Assessed Improvement Value$347,680

Assessment Year2025

About this property

Hard to find full Duplex near White Rock Lake, offering a fantastic investment opportunity in a desirable neighborhood! This property features two spacious units, each with 2 bedrooms and 1 bath. Both units have almost new water heaters and unit 10018 had the HVAC replaced in 2024 and a new stove-top and oven. Each unit boasts a generous floorplan, separate entrances, and private backyards. Situated near schools, shopping, and public transport, this property appeals to a wide range of tenants.

Investor Tools

$501,000

Estimated Property Value

$421,229Estimated Mortgage Balance

$89,728Estimated Equity

16% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,006 /month

Positive

Cash Flow Estimate:

$1,002 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$932/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,674

$407,680

2025

$60,000

$347,680

$407,680

Tax History

Year

Tax Paid

Assessed Value

2024

$8,674

$407,680

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Fha

$421,229

Yes

First

Jan 31, 2025

Feb 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$411,272

$89,728

17%

82%

$2,526/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,710/mo

$2,526/mo

+$184/mo

6.5%

Learn About the Market: Opportunity in Dallas

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore This Area