NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$425,000

NAL Estimated Property Value

11327 Rupley Lane, Dallas, TX, 75218

Off Market

3 Beds

2 Bath

1,777 Sq Ft

Single Family Residence

$174.45 / sqft

Built in 1958

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Gas Cooktop, Microwave

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesRain Gutters, Storage

Lot Size7,338 sqft

Building Information

Year Built1958

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000382723000000

Lot Number27

SubdivisionLochwood Rev

Land UseResidential

Legal DescriptionLOCHWOOD REV BLK 38/5364 LOT 27 INT202000365281 DD12292020 CO-DC 5364 038 02700 3005364 038

Census Tract012802

Assessed Land Value$100,000

Assessed Improvement Value$325,000

Assessment Year2025

About this property

Welcome to this charming home in coveted Lochwood. This inviting home has 3 spacious bedroom and a wonderful open floor plan. Formal living room is presently used as a home office and the 2nd living room allows space for all your relaxation needs. Updated kitchen. Oversized backyard with covered patio, fire pit, storage shed and wood fence - a wonderful space for enjoying the outdoors. Located close to White Rock Lake, Arboretum and local eateries.

Investor Tools

$425,000

Estimated Property Value

$255,751Estimated Mortgage Balance

$169,249Estimated Equity

39% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,550 /month

Positive

Cash Flow Estimate:

$850 /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

$676/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,987

$425,000

2025

$100,000

$325,000

$425,000

Tax History

Year

Tax Paid

Assessed Value

2024

$5,987

$425,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

North American Savings Bank Fsb

Conventional

$270,000

First

Dec 29, 2020

Jan 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$255,751

$169,249

39%

60%

$1,712/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$1,712/mo

+$368/mo

5.9%

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