NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$953,000

NAL Estimated Property Value

1732 Glenlivet Drive, Dallas, TX, 75218

Off Market

5 Beds

3 Bath

3,788 Sq Ft

Single Family Residence

$211.06 / sqft

Built in 1999

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 5

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesConvection Oven, Dishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Gas Water Heater

FlooringCeramic Tile, Stone, Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters

Lot Size6,237 sqft

Building Information

Year Built1999

Stories1

Roof Type105

Garage Spaces2

Land Information

APN005250000B1270000

Lot Number127

SubdivisionEnclave At White Rock Ph 2

Land UseResidential

Legal DescriptionENCLAVE AT WHITE ROCK PH 2 BLK B/5250 LT 127 INT202100251227 DD08232021 CO-DC 5250 00B 12700 1DA5250 00B

Census Tract008102

Assessed Land Value$155,000

Assessed Improvement Value$623,000

Assessment Year2025

About this property

Irresistible Curb Appeal,Beautifully updated and landscaped, immaculately maintained home in one of Dallas' Coveted Best Kept Secret Neighborhoods. Gleaming Hardwoods throughout first floor*Large open Island Kitchen with updated Appliances, Exotic Granite, Breakfast Bar & Lots of Light overlooks spacious family rm with view of covered patio and pool.Oversized master suite down with wall of windows overlooking the pool. Add’l Living Area and 2 br down*Beautiful wood stairs lead to 2 large bedrooms, study & Game -Media room with equipment! Recent Updates include Appliances, HVACs, 2021 Roof, Paint, Garage w epoxy floor, pool equipment, fence, flooring, water lines from house to city meter and much more!

Investor Tools

$953,000

Estimated Property Value

$498,753Estimated Mortgage Balance

$454,247Estimated Equity

47% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,718 /month

Positive

Cash Flow Estimate:

$1,906 /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

$1,940/month

$266/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$18,514

$778,000

2025

$155,000

$623,000

$778,000

Tax History

Year

Tax Paid

Assessed Value

2024

$18,514

$778,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Prosperity Home Mortgage Llc

Conventional

$548,250

First

Aug 23, 2021

Sep 2036

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$498,753

$454,247

47%

52%

$3,288/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$3,554/mo

$-1,474/mo

2.6%

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