A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$532,000

NAL Estimated Property Value

12132 Larchgate Drive, Dallas, TX, 75243

Off Market

4 Beds

3 Bath

2,831 Sq Ft

Single Family Residence

$114.77 / sqft

Built in 1980

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Convection Oven, Plumbed For Ice Maker

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Lot Size10,077 sqft

Building Information

Year Built1980

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000811260660000

Lot Number9

SubdivisionWoodbridge 2

Land UseResidential

Legal DescriptionWOODBRIDGE 2 BLK 5/8440 LT 9 INT201900124490 DD05152019 CO-DC 8440 005 00900 3DA8440 005

Census Tract019019

Assessed Land Value$140,000

Assessed Improvement Value$324,680

Assessment Year2025

About this property

Motivated seller and great opportunity to make this home YOUR home. Make a reasonable offer on this spacious & open floor plan with high ceilings, tile & wood floors throughout the main living area, & floor to ceiling brick fireplace in the family room. Kitchen with glass front upper cabinets, granite counters, SS appliances, breakfast and wet bar area. Master and 2 bedrooms down. Upstairs features a remodeled large game room, bathroom, shower, and 4th bedroom. Entertain under the gazebo or poolside. Electric gated rear entry so the backyard is great for entertaining. Easy access to 635 & 75. Richardson ISD.

Investor Tools

$532,000

Estimated Property Value

$381,565Estimated Mortgage Balance

$150,435Estimated Equity

28% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,192 /month

Positive

Cash Flow Estimate:

$1,064 /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

$783/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,741

$464,680

2025

$140,000

$324,680

$464,680

Tax History

Year

Tax Paid

Assessed Value

2024

$6,741

$464,680

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Summit Funding Inc

Conventional

$307,230

First

May 15, 2019

Jun 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$381,565

$150,435

28%

72%

$2,562/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$2,562/mo

+$10/mo

5.8%

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