NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$809,000

NAL Estimated Property Value

1661 Glenlivet Dr, Dallas, TX, 75218

Off Market

3 Beds

3 Bath

2,961 Sq Ft

Single Family Residence

$227.96 / sqft

Built in 1999

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size5,597 sqft

Building Information

Year Built1999

Stories1

Roof Type105

Garage Spaces2

Land Information

APN005250000E0050000

Lot Number5

SubdivisionEnclave At White Rock Ph 2

Land UseResidential

Legal DescriptionENCLAVE AT WHITE ROCK PH 2 BLK E/5250 LT 5 INT202100380074 DD12202021 CO-DC 5250 00E 00500 1DA5250 00E

Census Tract008102

Assessed Land Value$155,000

Assessed Improvement Value$589,340

Assessment Year2025

About this property

Live in the sought after gated community of Enclave at White Rock. This 2-story home is light and bright. The eat in kitchen opens to the light filled living area for easy entertaining. Master bedroom with completely updated ensuite bath. Upstairs features a lofted game room, 2 bdrms, a bathroom and walk in attic storage. The first floor study just off the front door entry. Relax on open back patio in the free standing hot tub, with mature trees. Enjoy the tranquility of Enclave at White Rock with a private lake, fountains and stretches of hike and bike trails. Home features new carpet, fresh interior paint, and white kitchen cabinets. This home is a must see and close for an easy commute downtown.

Investor Tools

$809,000

Estimated Property Value

$297,904Estimated Mortgage Balance

$511,096Estimated Equity

63% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,854 /month

Positive

Cash Flow Estimate:

$1,618 /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

$1,402/month

$250/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$12,780

$744,340

2025

$155,000

$589,340

$744,340

Tax History

Year

Tax Paid

Assessed Value

2024

$12,780

$744,340

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cardinal Financial Company Lp

Conventional

$325,000

First

Dec 20, 2021

Jan 2037

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$297,904

$511,096

63%

37%

$1,949/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$2,199/mo

$-119/mo

3.1%

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