NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$316,000

NAL Estimated Property Value

14319 Haymeadow Circle, Dallas, TX, 75254

Off Market

3 Beds

3 Bath

1,619 Sq Ft

Condos / Townhouses

$166.15 / sqft

Built in 1978

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Gas Water Heater

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters

Building Information

Year Built1978

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000786861500000

Lot Number1

SubdivisionHaymeadow Townhouses

Land UseResidential

Legal DescriptionHAYMEADOW TOWNHOUSES BLK 5/8041 LOT 1 INT202100302432 DD10082021 CO-DC 8041 005 00100 3008041 005

Census Tract013609

Assessed Land Value$50,000

Assessed Improvement Value$230,090

Assessment Year2025

About this property

This attractive floorplan is absolutely ready for move-in! With a bright, airy and open feel, this exceptionally clean and well-maintained townhome boasts updated kitchen appliances, paint, light fixtures, and bathroom vanities & hardware. Beautiful laminate floors and brand new carpet upstairs. Both HVAC & hot water heater replaced 2019. Updated interior doors & knobs. Spacious vaulted ceiling in master bedroom. Wonderful cabinet space in kitchen. Ceiling fans in all bedrooms. Charming courtyard feel between home and two-car garage with nice shade trees. Garage has generous storage & new roof last year. Gas logs in fireplace with updated surround. Sprinkler system. Community pool and pavilion!

Investor Tools

$316,000

Estimated Property Value

$215,195Estimated Mortgage Balance

$100,805Estimated Equity

31% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,896 /month

Positive

Cash Flow Estimate:

$632 /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

$618/month

$50/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,835

$280,090

2025

$50,000

$230,090

$280,090

Tax History

Year

Tax Paid

Assessed Value

2024

$5,835

$280,090

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Leaderone Financial Corp

Fha

$235,653

Yes

First

Oct 8, 2021

Nov 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$215,195

$100,805

31%

68%

$1,413/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,180/mo

$1,463/mo

+$717/mo

8.3%

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