NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$430,000

NAL Estimated Property Value

10116 Shadow Way, Dallas, TX, 75243

Off Market

3 Beds

2 Bath

1,992 Sq Ft

Single Family Residence

$225.4 / sqft

Built in 1984

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Electric Oven, Microwave

FlooringCarpet, Hardwood, Tile

Exterior

Exterior FeaturesRain Gutters

Lot Size10,529 sqft

Building Information

Year Built1984

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000820497760000

Lot Number39

SubdivisionWoodbridge 3

Land UseResidential

Legal DescriptionWOODBRIDGE 3 BLK 4/8442 LT 39 INT202400105794 DD05232024 CO-DC 8442 004 03900 3DA8442 004

Census Tract019019

Assessed Land Value$140,000

Assessed Improvement Value$286,220

Assessment Year2025

About this property

Welcome to this well maintained home nestled in the desirable North Lake Highlands community. At 1,992 sq feet, this 3 bedroom, 2 bathroom home is a perfect layout for any family with the primary bedroom separate from the other two bedrooms. As you step through the front door, the beautiful updated kitchen serves as the focal point, seamlessly flowing into the living area - the true heart of the home. Designed for both the culinary enthusiast and the entertainer, the kitchen features modern appliances, sleek finishes, and ample space for both cooking and gathering. Natural light cascades through the windows, highlighting the spacious layout which can continue into a spacious backyard which offers lots of green space, perfect for pets and kids to run around.

Investor Tools

$430,000

Estimated Property Value

$348,027Estimated Mortgage Balance

$81,973Estimated Equity

19% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,694 /month

Positive

Cash Flow Estimate:

$898 /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

$1,011/month

$150/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,986

$426,220

2025

$140,000

$286,220

$426,220

Tax History

Year

Tax Paid

Assessed Value

2024

$9,986

$426,220

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First United Bank & Trust Co

Conventional

$361,000

First

May 23, 2024

Jun 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$348,027

$81,973

19%

81%

$2,165/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,315/mo

$-343/mo

5.5%

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