Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$652,000

11352 Wyatt St, Dallas, TX, 75218

Off Market

2 Beds

1 Bath

1,095 Sq Ft

Single Family Residence

$1.6 / sqft

Built in 1958

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesElectric Range, Refrigerator

FlooringCeramic Tile, Wood

Exterior

Lot Size8,715 sqft

Building Information

Year Built1958

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000382294000000

SubdivisionLochwood

Land UseResidential

Legal DescriptionLOCHWOOD BLK 34/5364 LT 14 DUPLEX INT202100366890 DD12062021 CO-DC 5364 034 01400 3DA5364 034

Census Tract012802

Assessment Year2025

About this property

Recently remodeled two-bedroom, one-bathroom HALF-DUPLEX on a Corner Lot ideally situated in the heart of Dallas with no backyard. This charming property features a spacious living area, a updated kitchen, updated bathroom, new windows, washer and dryer hookup and a two car driveway. Residents are just moments aways from a variety of stores, easy access to freeways, and beautiful parks. New white appliances such as refrigerator and stove will be installed upon move-in of tenant. Lawncare provided for an additional monthly fee.

Investor Tools

$652,000

Estimated Property Value

$290,330Estimated Mortgage Balance

$385,875Estimated Equity

55% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,912 /month

Positive

Cash Flow Estimate:

$1,304 /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

$1,121/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,192

$425,250

2025

N/A

$425,250

Tax History

Year

Tax Paid

Assessed Value

2024

$10,192

$425,250

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rcn Capital Llc

Commercial

$290,330

First

Dec 6, 2021

Jan 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$266,125

$385,875

59%

41%

$1,741/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,710/mo

$1,741/mo

+$969/mo

5.0%

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