Street View

1view

Owner Contacts

$209,060

NAL Estimated Property Value

11718 Rupley Ln, Dallas, TX, 75218

Off Market

2 Beds

1 Bath

849 Sq Ft

Single Family Residence

$2.21 / sqft

Built in 1950

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Refrigerator, Vented Exhaust Fan

FlooringLaminate

Exterior

Lot Size7,284 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000574558000000

Lot Number14

SubdivisionGaston Park

Land UseResidential

Legal DescriptionGASTON PARK BLK 16/6363 LT 14 60X117.5 INT202300169182 DD08212023 CO-DC 6363 016 01400 3006363 016

Census Tract012802

Assessed Land Value$100,000

Assessed Improvement Value$109,060

Assessment Year2025

About this property

Completely Remodeled 2 bed 1 bath cottage home within minutes of shopping, restaurants and 5 miles away from White Rock Lake! You will be saving hundreds on the light bill since this home has solar panels the average light bill has been around $35, doesn't get better than that! The home is in a very central location that will allow you to reach uptown or downtown Dallas very quickly and minutes away from hwy 635, From the custom updates inside-out this home is sure not to disappoint! Open floor plan will be great for the holidays so do not miss out on this gorgeous rental!

Investor Tools

$209,060

Estimated Property Value

$179,736Estimated Mortgage Balance

$29,324Estimated Equity

14% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,254 /month

Positive

Cash Flow Estimate:

$418 /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

$479/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,698

$209,060

2025

$100,000

$109,060

$209,060

Tax History

Year

Tax Paid

Assessed Value

2024

$4,698

$209,060

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Conventional

$189,230

First

Aug 21, 2023

Sep 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$179,736

$29,324

14%

86%

$1,135/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,650/mo

$1,135/mo

+$515/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