NoAgentList RatingHow are grades calculated?

1view

$524,900

10512 Wyatt Street, Dallas, TX, 75218

Off Market

3 Beds

3 Bath

2,982 Sq Ft

Single Family Residence

$176.02 / sqft

Built in 1962

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Gas Cooktop, Double Oven, Plumbed For Ice Maker, Vented Exhaust Fan, Warming Drawer

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesStorage

Lot Size9,878 sqft

Building Information

Year Built1958

Stories2

Roof Type111

Garage Spaces2

Land Information

APN00000380338000000

Lot Number26

SubdivisionLochwood

Land UseResidential

Legal DescriptionLOCHWOOD BLK 2/5364 LOT 26 INT201900320643 DD11262019 CO-DC 5364 002 02600 3005364 002

Census Tract012802

Assessed Land Value$170,000

Assessed Improvement Value$571,930

Assessment Year2025

About this property

This Lochwood home is amazing in so many ways! Exceptionally open floor plan. The large living room has a beautiful view through the wall of windows overlooking a fabulous park-like back yard which extends to a greenbelt. Perfect for entertaining with a true Chef's Kitchen complete with a commercial range, vent + built-in Sub Zero refrigerator, 2 prep-sinks, and warming drawer. The warm Mid-century modern paneling is easily painted if you prefer the gray, white look. Large bedrooms, newly remodeled baths, and a large master Suite make this the PERFECT home! Close distance to fantastic boutiques and award-winning restaurants, hangouts, shops + White Rock Lake! Location, location, location!!

Investor Tools

$857,000

Estimated Property Value

$0Estimated Mortgage Balance

$490,529Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,142 /month

Positive

Cash Flow Estimate:

$1,714 /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

$1,321/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,566

$741,930

2025

$170,000

$571,930

$741,930

Tax History

Year

Tax Paid

Assessed Value

2024

$11,566

$741,930

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Amres Corporation

Conventional

$410,000

First

Nov 20, 2020

Dec 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$366,471

$490,529

57%

43%

$2,459/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$2,459/mo

$-379/mo

2.9%

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