1view

Owner Contacts

$320,070

NAL Estimated Property Value

145 Beckleyside Dr, Dallas, TX, 75241

Off Market

4 Beds

2 Bath

1,475 Sq Ft

Single Family Residence

$223.73 / sqft

Built in 2018

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Heating Central

Cooling

AppliancesGas Oven, Gas Range

Exterior

Exterior FeaturesOther

Lot Size21,179 sqft

Building Information

Year Built2018

Stories1

Roof Type105

Land Information

APN00000754243000000

Lot Number14

SubdivisionBeckley Hills

Land UseResidential

Legal DescriptionBECKLEY HILLS BLK B/7597 LT 14 INT202400211879 DD10182024 CO-DC 7597 00B 01400 2007597 00B

Census Tract011201

Assessed Land Value$75,000

Assessed Improvement Value$245,070

Assessment Year2025

About this property

A true TURN KEY Home with an Amazing backyard that features a custom deck for entertaining, sit back relax and watch the sunset. Dive into the charm of this custom built home that offers almost a half acre lot for all the great outdoors activities and family gatherings. Secluded, grand, and uniquely designed, this property offers three bedrooms, two full bathrooms and a open floor design. Every detail is thoughtfully designed for a perfect blend of sophistication and open-concept charm.

Investor Tools

$320,070

Estimated Property Value

$286,192Estimated Mortgage Balance

$33,878Estimated Equity

10% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,980 /month

Positive

Cash Flow Estimate:

$660 /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

$739/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,269

$320,070

2025

$75,000

$245,070

$320,070

Tax History

Year

Tax Paid

Assessed Value

2024

$7,269

$320,070

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mortgage Link

Conventional

$294,500

First

Oct 18, 2024

Nov 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$286,192

$33,878

10%

89%

$1,766/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$1,766/mo

+$806/mo

9.6%

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