B+

NoAgentList RatingHow are grades calculated?

1view

$536,000

10523 Lake Gardens Dr, Dallas, TX, 75218

Off Market

3 Beds

2 Bath

1,410 Sq Ft

Single Family Residence

$1.91 / sqft

Built in 1958

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Refrigerator

FlooringCarpet, Tile, Wood

Exterior

Lot Size8,270 sqft

Building Information

Year Built1958

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000380251000000

Lot Number15

SubdivisionLochwood Addition #1

Land UseResidential

Legal DescriptionLOCHWOOD REV LOT 15 LAKE GARDENS DR INT201000156069 DD06182010 CO-DC 5364 001 01500 3005364 001

Census Tract012802

Assessed Land Value$170,000

Assessed Improvement Value$265,450

Assessment Year2025

About this property

Adorable home located in the popular Lochwood neighborhood in East Dallas. Home has been freshly painted and features 3 bedrooms, 2 baths, hardwood floors in the living area and bedrooms, separate utility room, 2 car attached garage and a large fenced backyard. Pets accepted on a case by case basis. Refrigerator to remain in home. Close to White Rock Lake, the Dallas Arboretum, dining and shopping in East Dallas and Lake Highlands, and convenient to Downtown Dallas...you cannot beat this location!

Investor Tools

$536,000

Estimated Property Value

$250,000Estimated Mortgage Balance

$302,209Estimated Equity

53% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,216 /month

Positive

Cash Flow Estimate:

$1,072 /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

$1,034/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,732

$435,450

2025

$170,000

$265,450

$435,450

Tax History

Year

Tax Paid

Assessed Value

2024

$9,732

$435,450

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Truist Bank

Credit Line (Revolving) / Heloc

$250,000

First

Nov 2, 2022

Nov 2047

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$233,791

$302,209

56%

44%

$1,499/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$1,499/mo

+$581/mo

4.7%

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