1view

Owner Contacts

$455,000

NAL Estimated Property Value

11270 Drummond Drive, Dallas, TX, 75228

Off Market

4 Beds

3 Bath

2,121 Sq Ft

Single Family Residence

$148.47 / sqft

Built in 2020

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

AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker

FlooringCarpet, Ceramic Tile, Concrete, Wood

Exterior

Exterior FeaturesRain Gutters, Other

Lot Size12,522 sqft

Building Information

Year Built2020

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000815182000000

Lot Number14

SubdivisionBraeburn Glen 1

Land UseResidential

Legal DescriptionBRAEBURN GLEN 1 BLK A/8571 LT 14 INT202000184965 DD07082020 CO-DC 8571 00A 01400 3DA8571 00A

Census Tract012604

Assessed Land Value$70,000

Assessed Improvement Value$385,000

Assessment Year2025

About this property

Brand New Construction. Granite counter tops, custom built cabinets, tile, hardwood flooring. Beautiful bathrooms High ceiling with walls 10' tall. MUST SEE!!-Seller will provide final Green Tag from City and wood fence will be installed.

Investor Tools

$455,000

Estimated Property Value

$270,906Estimated Mortgage Balance

$184,094Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,730 /month

Positive

Cash Flow Estimate:

$910 /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

$766/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,917

$455,000

2025

$70,000

$385,000

$455,000

Tax History

Year

Tax Paid

Assessed Value

2024

$6,917

$455,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Gateway First Bank

Conventional

$305,550

First

Jul 8, 2020

Aug 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$270,906

$184,094

40%

60%

$1,832/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$1,832/mo

+$740/mo

6.8%

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