NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$266,000

NAL Estimated Property Value

10520 Hermosa Drive, Dallas, TX, 75218

Off Market

3 Beds

1 Bath

1,220 Sq Ft

Single Family Residence

$130.33 / sqft

Built in 1950

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Floor/Wall

Cooling

AppliancesBuilt-In Gas Range, Gas Oven, Gas Range

FlooringLaminate, Wood

Exterior

Lot Size9,935 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000378418000000

Lot Number2

SubdivisionCasa Vale

Land UseResidential

Legal DescriptionCASA VALE LOT 2 HERMOSA INT201900351468 DD12192019 CO-DC 5361 008 00200 3005361 008

Census Tract008200

Assessed Land Value$60,000

Assessed Improvement Value$196,000

Assessment Year2025

About this property

This 3 bedroom 1950's Cottage is ready for only its Second Owner!! Located in Casa Vale-- this is a hidden gem of a neighborhood in East Dallas and the White Rock Lake area. The LOCATION makes for easy commute to all over the DFW area, and is tucked into this quaint neighborhood, complete with towering trees in back. Cute porch with large window invite you inside this house. The Family Room & Dining Room space are open & then lead into Kitchen. Good natural light throughout. House has one of the largest lots with huge backyard space, a detached single car garage along & carport & still room to play. House is ready to be beautiful again!

Investor Tools

$266,000

Estimated Property Value

$152,675Estimated Mortgage Balance

$113,325Estimated Equity

42% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,596 /month

Positive

Cash Flow Estimate:

$532 /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

$581/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,643

$256,000

2025

$60,000

$196,000

$256,000

Tax History

Year

Tax Paid

Assessed Value

2024

$5,643

$256,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

City Cu

Conventional

$174,733

First

Dec 19, 2019

Jan 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$152,675

$113,325

42%

57%

$1,048/mo

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