19view

Owner Contacts

$719,000

NAL Estimated Property Value

10505 Wyatt Street, Dallas, TX, 75218

Off Market

4 Beds

3 Bath

2,469 Sq Ft

$249.09 / sqft

Built in 1964

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Gas Cooktop, Microwave, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size12,507 sqft

Building Information

Year Built1964

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000380899000000

Lot Number20

SubdivisionLochwood

Land UseResidential

Legal DescriptionLOCHWOOD BLK 11/5364 LOT 20 INT202100142657 DD05132021 CO-DC 5364 011 02000 3DA5364 011

Census Tract012802

Assessed Land Value$170,000

Assessed Improvement Value$442,760

Assessment Year2025

About this property

Stunning French style home has been completely updated to meet todays needs. Home has hardwood floors throughout the first level & light color palette. Upon entry one is greeted by warm hardwood floors in herringbone pattern, formal dining room & study w sight lines to backyard. Dining room adjoins to open kitchen & living area. Kitchen features oversized eat-in island, quartz c-tops, gas range, vent-a-hood, built-in SS fridge & abundant cabinetry. 1st floor owners suite is generous in size w opulent ensuite bathroom w dual sinks, large shower, garden tub & walk-in closet. Upstairs are 3 bedrooms, bathroom & 2nd living area. Additional amenities: full size laundry room, attached 2 car garage & grassy backyard.

Investor Tools

$719,000

Estimated Property Value

$537,033Estimated Mortgage Balance

$181,967Estimated Equity

25% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,314 /month

Positive

Cash Flow Estimate:

$1,438 /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

$1,441/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$13,695

$612,760

2025

$170,000

$442,760

$612,760

Tax History

Year

Tax Paid

Assessed Value

2024

$13,695

$612,760

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First United Bank & Trust Co

Conventional

$500,000

First

May 13, 2021

Jun 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$537,033

$181,967

25%

75%

$3,561/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,710/mo

$3,561/mo

$-851/mo

4.5%

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