B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$349,900

11312 Cotillion Dr, Dallas, TX, 75228

Pending

4 Beds

3 Bath

2,567 Sq Ft

Single Family Residence

$136.31 / sqft

Built in 1965

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Gas Range

Exterior

Private Pool

Lot Size9,104 sqft

Building Information

Year Built1965

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000815614000000

Lot Number4

SubdivisionBraeburn Glen 1

Land UseResidential

Legal DescriptionBRAEBURN GLEN 1 BLK F/8571 LT 4 INT202100097575 DD03312021 CO-DC 8571 00F 00400 3DA8571 00F

Census Tract012604

Assessed Land Value$70,000

Assessed Improvement Value$306,180

Assessment Year2025

About this property

**Don't miss this incredible opportunity! Priced below market value, this refreshed and move-in-ready home offers the perfect combination of comfort, value, and outdoor living. Recent improvements include fresh interior paint and a thorough cleaning, allowing the home's charm to shine. The backyard is designed for enjoyment with a pool, spacious covered patio, and privacy fence, creating the ideal setting for summer gatherings and year-round relaxation. Homes with these features at this price don't stay on the market long—schedule your private tour today!

Investor Tools

$242,684Estimated Mortgage Balance

$133,496Estimated Equity

35% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,257 /month

Positive

Cash Flow Estimate:

$752 /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

$855/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,376

$376,180

2025

$70,000

$306,180

$376,180

Tax History

Year

Tax Paid

Assessed Value

2025

$8,376

$376,180

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Town Square Mortgage & Investments Inc

Stand Alone Second / Subordinate Position

$9,182

First

Mar 31, 2021

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$242,684

$133,496

35%

65%

$1,622/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,622/mo

+$350/mo

6.3%

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