1view

Owner Contacts

$395,030

NAL Estimated Property Value

11373 Earlywood Drive, Dallas, TX, 75218

Off Market

3 Beds

2 Bath

1,170 Sq Ft

$255.56 / sqft

Built in 1960

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesConvection Oven, Dishwasher, Disposal, Gas Range, Plumbed For Ice Maker, Gas Water Heater

FlooringCeramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size8,312 sqft

Building Information

Year Built1960

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000765367000000

Lot Number6

SubdivisionLochwood

Land UseResidential

Legal DescriptionLOCHWOOD ESTATES BLK 5/7694 LT 6 INT202100077024 DD03152021 CO-DC 7694 005 00600 3007694 005

Census Tract012801

Assessed Land Value$100,000

Assessed Improvement Value$295,030

Assessment Year2025

About this property

Exceptional move-in ready home located in Lochwood with close proximity to White Rock Lake! Spacious backyard and patio great for entertaining! Recently updated with marvelous features including granite countertops, wood flooring, stainless appliances, and landscape lighting. Relax in the master bath with a recently updated jetted tub. Gorgeous roof, HVAC, and low E windows were recently replaced (2014). Stately sprinkler system and fence was recently put in (2015). Foundation was recently repaired. Fresh paint and more amenities updated throughout. Host a cookout with a shaded grilling station outside! Make this charming estate your new home!

Investor Tools

$395,030

Estimated Property Value

$233,290Estimated Mortgage Balance

$161,740Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,370 /month

Positive

Cash Flow Estimate:

$790 /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

$665/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,009

$395,030

2025

$100,000

$295,030

$395,030

Tax History

Year

Tax Paid

Assessed Value

2024

$6,009

$395,030

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of America Na

Conventional

$261,000

First

Nov 15, 2020

Apr 2046

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$233,290

$161,740

40%

59%

$1,565/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$1,565/mo

+$515/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