Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$264,000

NAL Estimated Property Value

11513 Wyatt St, Dallas, TX, 75218

Off Market

3 Beds

2 Bath

1,154 Sq Ft

Single Family Residence

$1.97 / sqft

Built in 1950

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Gas Cooktop, Gas Oven, Refrigerator

Exterior

Lot Size6,496 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Land Information

APN00000573457000000

SubdivisionGaston Park

Land UseResidential

Legal DescriptionGASTON PARK BLK 2/6363 LOT 22 INT202300169241 DD08212023 CO-DC 6363 002 02200 3006363 002

Census Tract012802

Assessment Year2025

About this property

Welcome Home to this Quaint 3 bedroom 2 bath Cottage where you can relax on the extended front covered porch or enjoy a family cookout on the back patio which is generously sized and also covered! This home has been tastefully remodeled and includes appliances! Let's not forget the beautiful landscaping and additional parking in the back entrance to be able to safely park your work truck if needed! Additional storage in the back yard is a huge plus! So, don't wait book your appointment today to view this beauty!

Investor Tools

$264,000

Estimated Property Value

$205,876Estimated Mortgage Balance

$58,124Estimated Equity

22% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,584 /month

Positive

Cash Flow Estimate:

$528 /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

$548/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,257

$235,190

2025

N/A

$235,190

Tax History

Year

Tax Paid

Assessed Value

2024

$5,257

$235,190

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Conventional

$216,750

First

Aug 21, 2023

Sep 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$205,876

$58,124

22%

78%

$1,300/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$1,300/mo

+$780/mo

9.5%

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