B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$446,160

NAL Estimated Property Value

11381 Earlywood Drive, Dallas, TX, 75218

Off Market

3 Beds

2 Bath

1,420 Sq Ft

Single Family Residence

$264.08 / 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

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave

Exterior

Exterior FeaturesRain Gutters

Lot Size8,613 sqft

Building Information

Year Built1960

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000765361000000

Lot Number4

SubdivisionLochwood

Land UseResidential

Legal DescriptionLOCHWOOD ESTATES BLK 5/7694 LOT 4 INT202100367694 DD12072021 CO-DC 7694 005 00400 3007694 005

Census Tract012801

Assessed Land Value$100,000

Assessed Improvement Value$346,160

Assessment Year2025

About this property

Must-see home sitting on large lot in Dallas! Updated, stylish, and move-in ready. This home features an open floor plan, water resistant luxury vinyl plank flooring, decorative light fixtures, and tons of updates throughout! The kitchen includes granite countertops, white painted cabinets with glass cut outs, a coffee bar, beautiful backsplash and a gas stovetop. Updated bathroom, a sliding barn door, and epoxy flooring in the oversized garage are just some more things this home has to offer! Large backyard with mature trees! Convenient location close to shops, restaurants, and I-635!

Investor Tools

$446,160

Estimated Property Value

$282,322Estimated Mortgage Balance

$163,838Estimated Equity

36% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,677 /month

Positive

Cash Flow Estimate:

$892 /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

$771/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,027

$446,160

2025

$100,000

$346,160

$446,160

Tax History

Year

Tax Paid

Assessed Value

2024

$7,027

$446,160

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Peoples Bank

Conventional

$308,000

First

Dec 7, 2021

Jan 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$282,322

$163,838

36%

63%

$1,847/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$1,847/mo

+$233/mo

5.6%

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