B+

NoAgentList RatingHow are grades calculated?

1view

$1,213,000

12023 Excelsior Way, Dallas, TX, 75230

Off Market

3 Beds

2 Bath

3,465 Sq Ft

Single Family Residence

$1.7 / sqft

Built in 1992

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Gas Cooktop, Gas Range, Double Oven, Plumbed For Ice Maker, Vented Exhaust Fan, Other

FlooringCarpet, Ceramic Tile, Other

Exterior

Private Pool

Exterior FeaturesOther

Lot Size8,731 sqft

Building Information

Year Built1992

Stories1

Roof Type105

Garage Spaces2

Land Information

APN007460003004A0000

Lot Number4A

SubdivisionExcelsior Way 2

Land UseResidential

Legal DescriptionEXCELSIOR WAY 2 BLK 30/7460 LOT 4A INT202100267663 DD09032021 CO-DC 7460 030 04A00 3DA7460 030

Census Tract013201

Assessed Land Value$300,000

Assessed Improvement Value$729,680

Assessment Year2025

About this property

Luxurious lease listing in convenient Preston-Forest location. This home is chock full of luxury appointments including appliances installed April 2019. Large master suite with 15' ceilings. Dual master bath with two walk in closets. Huge living room with wall of windows, makes the entire home light and bright. Wall of windows also frames crystal blue pool. This is a special property, unlike anything currently available in area at price.

Investor Tools

$1,213,000

Estimated Property Value

$548,250Estimated Mortgage Balance

$529,969Estimated Equity

55% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$7,278 /month

Positive

Cash Flow Estimate:

$2,426 /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

$1,999/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$17,924

$1,029,680

2025

$300,000

$729,680

$1,029,680

Tax History

Year

Tax Paid

Assessed Value

2024

$17,924

$1,029,680

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Crosscountry Mortgage Llc

Conventional

$548,250

First

Sep 3, 2021

Oct 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$683,031

$529,969

43%

56%

$4,488/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$4,488/mo

$-2,516/mo

2.0%

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