NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$249,900

11522 Rupley Ln, Dallas, TX, 75218

Off Market

3 Beds

2 Bath

1,088 Sq Ft

Single Family Residence

$229.69 / sqft

Built in 1951

Property Lead Type:

Off-Market ListAbsentee OwnerVacant HomesMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Microwave

FlooringCarpet, Wood

Exterior

Lot Size8,400 sqft

Building Information

Year Built1951

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000573634000000

Lot Number13

SubdivisionGaston Park

Land UseResidential

Legal DescriptionGASTON PARK BLK 4/6363 LT 13 INT202300244515 DD12042023 CO-DC 6363 004 01300 3006363 004

Census Tract012802

Assessed Land Value$115,000

Assessed Improvement Value$135,870

Assessment Year2025

About this property

Completely renovated! This house has been updated from top to bottom. Interior upgrades were done to the kitchen and bathrooms with new countertops, new carpet in the bedrooms and new wood-like flooring throughout. The remodel was finished off with new fixtures, fans and new paint inside and out. This home is perfect for the first-time homebuyer or someone who desires a nice low-maintenance home that is ready for immediate move in. Come see it today! Seller is willing to assist in rate buy down-closing cost based on offer and terms.

Investor Tools

$272,000

Estimated Property Value

$196,000Estimated Mortgage Balance

$79,627Estimated Equity

28% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,632 /month

Positive

Cash Flow Estimate:

$544 /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

$581/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,607

$250,870

2025

$115,000

$135,870

$250,870

Tax History

Year

Tax Paid

Assessed Value

2024

$5,607

$250,870

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Texasbank

Conventional

$196,000

First

Dec 4, 2023

Jan 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$192,373

$79,627

29%

71%

$1,542/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$1,542/mo

+$538/mo

9.2%

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