B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$428,260

NAL Estimated Property Value

1739 Haymarket Drive, Dallas, TX, 75253

Off Market

4 Beds

2 Bath

2,877 Sq Ft

Single Family Residence

$109.49 / sqft

Built in 1945

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Electric Cooktop, Electric Oven, Vented Exhaust Fan

FlooringCeramic Tile, Vinyl

Exterior

Exterior FeaturesStorage

Lot Size39,378 sqft

Building Information

Year Built1945

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000823123000000

SubdivisionJames T Pruitt Survey Abstract #1178

Land UseResidential

Legal DescriptionBLK 8773 TR 2B INT202100127997 DD04282021 CO-DC 8773 000 02B 3DA8773 000

Census Tract011604

Assessed Land Value$67,800

Assessed Improvement Value$360,460

Assessment Year2025

About this property

This home has been completely remodeled and is ready for new owners. Close to Downtown Dallas with easy highway access, this home is in a great location! It sits on just under an acre, and is completely fenced in. The home itself features four bedrooms, and two bathrooms, with the owners suite secluded towards the back of the home. The property has been repainted, had new windows installed, and has gorgeous new tile in the main living areas. The living room is truly the heart of the home and separates the owners suite from the rest of the home. The property has plenty of mature trees, multiple patios and porches, and also has a huge storage building.

Investor Tools

$428,260

Estimated Property Value

$297,287Estimated Mortgage Balance

$130,973Estimated Equity

30% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,570 /month

Positive

Cash Flow Estimate:

$857 /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

$654/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,708

$428,260

2025

$67,800

$360,460

$428,260

Tax History

Year

Tax Paid

Assessed Value

2024

$5,708

$428,260

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Gateway First Bank

Conventional

$316,658

First

Apr 28, 2021

May 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$297,287

$130,973

30%

69%

$1,975/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$1,975/mo

+$597/mo

7.2%

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