Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Street View of property
Street View
B+
NoAgentList RatingHow are grades calculated?Info

$397,400

NAL Estimated Property Value

12136 Willowdell Dr, Dallas, TX, 75243

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,474 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$251.01 / sqft
Year BuiltBuilt in 1957

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Microwave, Tankless Water Heater
FlooringCeramic Tile, Laminate

Exterior

Exterior FeaturesBasketball Court, Lighting, Playground, Tennis Court(s), Uncovered Courtyard
Lot Size7,533 sqft

Building Information

Year Built1957
Stories1
Roof Type105
Garage Spaces1

Land Information

APN00000719512000000
Lot Number35
SubdivisionHamilton Park No 7
Land UseResidential
Legal DescriptionHAMILTON PARK NO 7 BLK 11/7325 LT 35 INT201500277511 DOD09232015 CO-DC 7325 011 03500 3007325 011
Census Tract007829
Assessed Land Value$100,000
Assessed Improvement Value$297,400
Assessment Year2025

About this property

Welcome Home. Incredible Professionally Remodeled Home with NO HOA and Fenced Backyard! Located just moments from US-75 and I-635 in North Dallas’ sought-after subdivision of Hamilton Park, this 3BR 2BA, 1,474sqft residence conveys immense curb appeal with a full top-to-bottom renovation (2024). Richardson ISD! This reimagined property captivates with laminate floors, all NEW windows, spacious living room, and an entertainer’s family room with an electric fireplace. Delight in the all NEW open concept gourmet kitchen featuring stainless-steel appliances, quartz counters, shaker cabinets, wine refrigerator, gas stove w pot filler, gas in kitchen, and a dining area. Relax in the primary bedroom with a walk-in closet and uber-chic en suite. Other features: carport, laundry area, NO carpet, walk-in closets, 0.17-acre lot, across from park and tennis court, steps to Rec Center, newly fenced backyard w new pergola, NEW HVAC (warranty), upgraded tankless water heater, and more! Come See Now!

Investor Tools

Property Icon
$397,400
Estimated Property Value
$322,578Estimated Mortgage Balance
$74,822Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,384 /month
Positive
Cash Flow Estimate:
$795 /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
$661/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,945
$397,400
2025
$100,000
$297,400
$397,400
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,945
$397,400

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Raw Equity Group Llc
Purchase Money Mortgage
$332,996
No
First
Aug 30, 2024
Sep 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$322,578
$74,822
18%
81%
$1,997/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,997/mo
$-25/mo
6.0%

Learn About the Market: Opportunity in Dallas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~0.8%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$318,600

Unemployment Rate

Unemployment Rate

3.60%

Price Trend

Price Trend

~2–3% YoY growth

New Permits

New Permits

~5,500 units

City: Dallas

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

12136 Willowdell Dr | Property Details | No Agent List