Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$274,900

11802 Dorchester Dr, Dallas, TX, 75218

Off Market

3 Beds

1 Bath

1,344 Sq Ft

Single Family Residence

$204.54 / sqft

Built in 1953

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Gas Water Heater, Refrigerator, Washer

FlooringTile, Wood

Exterior

Exterior FeaturesPrivate Yard, Other

Lot Size7,202 sqft

Building Information

Year Built1953

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000605809000000

Lot Number11

SubdivisionGaston Park No 2

Land UseResidential

Legal DescriptionGASTON PARK NO 2 BLK 19/6584 LT 11 INT202300075931 DD04142023 CO-DC 6584 019 01100 3006584 019

Census Tract012801

Assessed Land Value$100,000

Assessed Improvement Value$150,000

Assessment Year2025

About this property

Beautifully updated 3 Bedroom 1344 Sq. ft. home plus attached garage located in the desirable Gaston Park neighborhood of East Dallas. Serviced by award winning Reilly Elementary in a cozy community near White Rock Lake & The Dallas Arboretum amidst easy access to Downtown Dallas and all major highways. Showcasing gorgeous resurfaced hardwood floors throughout, contemporary lighting with a stunning eat in kitchen featuring granite counters, mosaic glass backsplash, new cabinetry and SS appliances. Mechanical updates include foundation with LIFETIME transferable warranty, completely updating plumbing by removing all cast iron and replacing with PVC piping, updated electrical and windows. Freshly painted exterior displaying engineered treated composite wood siding. Enormous fenced backyard with gate for alley access considering additional parking.

Investor Tools

$266,000

Estimated Property Value

$245,160Estimated Mortgage Balance

$34,725Estimated Equity

8% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,649 /month

Positive

Cash Flow Estimate:

$550 /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

$421/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,722

$250,000

2025

$100,000

$150,000

$250,000

Tax History

Year

Tax Paid

Assessed Value

2024

$3,722

$250,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of England

$245,160

Yes

First

Apr 14, 2023

May 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$231,275

$34,725

13%

87%

$1,470/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$1,470/mo

+$610/mo

9.4%

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