NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$536,000

NAL Estimated Property Value

11715 Cimarec Street, Dallas, TX, 75218

Off Market

3 Beds

2 Bath

1,573 Sq Ft

Single Family Residence

$251.11 / sqft

Built in 1955

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringCeramic Tile, Wood

Exterior

Lot Size8,261 sqft

Building Information

Year Built1955

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000381328000000

Lot Number4

SubdivisionLochwood

Land UseResidential

Legal DescriptionLOCHWOOD BLK 18/5364 LOT 4 INT202000211531 DD08052020 CO-DC 5364 018 00400 3005364 018

Census Tract012802

Assessed Land Value$150,000

Assessed Improvement Value$352,930

Assessment Year2025

About this property

This darling MCM was taken to the studs and completely renovated in 2012. Insulation was added, windows replaced, electrical rewired, and plumbing updated. With all of the updates, real hardwoods, MCM character, and a backyard perfect for entertaining this home is a tough one to beat!

Investor Tools

$536,000

Estimated Property Value

$354,484Estimated Mortgage Balance

$181,516Estimated Equity

33% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,216 /month

Positive

Cash Flow Estimate:

$1,072 /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

$931/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,497

$502,930

2025

$150,000

$352,930

$502,930

Tax History

Year

Tax Paid

Assessed Value

2024

$8,497

$502,930

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cherry Creek Mortgage Co Inc

Conventional

$399,000

First

Aug 5, 2020

Sep 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$354,484

$181,516

33%

66%

$2,393/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$2,393/mo

$-313/mo

4.7%

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