1view

Owner Contacts

$454,000

NAL Estimated Property Value

10120 Desert Willow Drive, Dallas, TX, 75243

Off Market

4 Beds

3 Bath

2,520 Sq Ft

$117.06 / sqft

Built in 1978

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size7,500 sqft

Building Information

Year Built1978

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000811153060000

Lot Number5

SubdivisionWhispering Hills

Land UseResidential

Legal DescriptionWHISPERING HILLS BLK F/8430 LT 5 INT202000152595 DD06112020 CO-DC 8430 00F 00500 3DA8430 00F

Census Tract019018

Assessed Land Value$100,000

Assessed Improvement Value$347,050

Assessment Year2025

About this property

Back on market, buyers could not obtain financing, their loss is your gain! Popular & sought after Whispering Hills neighborhood! RISD schools!! Located in close proximity to 75 & 635 you will always to your destination is a flash! Downstairs you will find perfectly situated between the dining and living area a large L-shaped UPDATED Kitchen with PLENTY OF STORAGE and granite countertops. This home features lovely hardwood floors, tile, carpet, and updated living spaces throughout. The master even has private access to the closed in patio!! Upstairs bedroom is ideal for a mother in law suite, or private office space! All bedrooms are generously sized with more than enough room for their new occupant!

Investor Tools

$454,000

Estimated Property Value

$200,319Estimated Mortgage Balance

$253,681Estimated Equity

55% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,724 /month

Positive

Cash Flow Estimate:

$908 /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

$709/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,232

$447,050

2025

$100,000

$347,050

$447,050

Tax History

Year

Tax Paid

Assessed Value

2024

$6,232

$447,050

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guaranteed Rate Affinity Llc

Conventional

$226,400

First

Jun 11, 2020

Jul 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$200,319

$253,681

55%

44%

$1,358/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$1,358/mo

+$1,214/mo

6.8%

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