1view

Owner Contacts

$687,000

NAL Estimated Property Value

1122 Manderly Ct, Dallas, TX, 75204

Off Market

2 Beds

4 Bath

2,493 Sq Ft

Single Family Residence

$270.76 / sqft

Built in 2020

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Range, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size1,438 sqft

Building Information

Year Built2019

Stories3

Roof Type106

Garage Spaces2

Land Information

APN000740010A0080000

Lot Number8

Land UseResidential

Legal DescriptionSWISS AVENUE LIMITED BLK 10A/740 LT 8 INT202400112113 DD05312024 CO-DC 0740 10A 00800 3DA0740 10A

Census Tract001504

Assessed Land Value$71,900

Assessed Improvement Value$559,070

Assessment Year2025

About this property

By Award-Winning builder CENTRE LIVING HOMES. RARE single-family home on prestigious Swiss Ave is walkable to Baylor & Deep Ellum. This stunning 4-story home features a large open concept with an abundance of windows. Chefs dream kitchen includes Quartz countertops and KitchenAid appliances. 11' ceilings throughout, Luxurious master suite with huge shower & separate vanities. Smart Home features include WIFI thermostats, Keyless entry, Video doorbell. 2 private outdoor balconies - 4th floor Bonus Room & ROOFTOP Deck with incredible Downtown views! Attached 2-car garage, community park & fully gated community.

Investor Tools

$687,000

Estimated Property Value

$353,811Estimated Mortgage Balance

$333,189Estimated Equity

48% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,122 /month

Positive

Cash Flow Estimate:

$1,374 /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

$1,214/month

$150/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,132

$630,970

2025

$71,900

$559,070

$630,970

Tax History

Year

Tax Paid

Assessed Value

2024

$11,132

$630,970

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

American Airlines Fcu

Conventional

$367,000

First

May 31, 2024

Jun 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$353,811

$333,189

48%

52%

$2,201/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,351/mo

$-1/mo

4.1%

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