NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$542,000

NAL Estimated Property Value

10031 Kirkhaven Drive, Dallas, TX, 75238

Off Market

3 Beds

2 Bath

1,791 Sq Ft

Single Family Residence

$211.61 / sqft

Built in 1964

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Plumbed For Ice Maker, Gas Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size7,351 sqft

Building Information

Year Built1964

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000790417000000

Lot Number5

SubdivisionLake Highland North Addition #2

Land UseResidential

Legal DescriptionLAKE HIGHLANDS NORTH REV BLK J/8092 LOT 5 INT202000323653 DD11182020 CO-DC 8092 00J 00500 3008092 00J

Census Tract013005

Assessed Land Value$350,000

Assessed Improvement Value$123,000

Assessment Year2025

About this property

Step inside this open and inviting Lake Highlands gem stunningly remodeled in 2014. Upgrades include new windows, hand scraped hardwood floors in living areas, updated kitchen with granite countertops and stainless appliances. Kitchen overlooks a warm and cozy family room with over-sized fireplace. A spacious master suite features dual walk-in closets. Baths feature granite countertops, designer tile and frameless glass enclosures. Beautiful mature trees and a lush green lawn create a lovely curb appeal. Close to running trail, shopping, and Wallace Elementary.

Investor Tools

$542,000

Estimated Property Value

$178,767Estimated Mortgage Balance

$363,233Estimated Equity

67% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,252 /month

Positive

Cash Flow Estimate:

$1,084 /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

$685/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,511

$473,000

2025

$350,000

$123,000

$473,000

Tax History

Year

Tax Paid

Assessed Value

2024

$5,511

$473,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

City Bank

Conventional

$200,000

First

Nov 18, 2020

Dec 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$178,767

$363,233

67%

33%

$1,200/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,200/mo

+$772/mo

4.4%

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