1view

Owner Contacts

$335,470

NAL Estimated Property Value

18183 Whispering Gables Ln, Dallas, TX, 75287

Off Market

3 Beds

2 Bath

1,327 Sq Ft

Single Family Residence

$247.93 / sqft

Built in 1984

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave

FlooringCarpet, Ceramic Tile

Building Information

Year Built1984

Stories2

Roof Type105

Garage Spaces1

Land Information

APNR-1310-008-0460-1

Lot Number46

SubdivisionBent Tree Gables (Cda)

Land UseResidential

Legal DescriptionBENT TREE GABLES (CDA), BLK 8/8705, LOT 46

Census Tract031704

Assessed Land Value$90,000

Assessed Improvement Value$245,470

Assessment Year2025

About this property

Located in a vibrant urban neighborhood, this garden home offers the best of both worlds. You'll enjoy easy access to nearby parks, shopping, dining, and entertainment venues, all while being able to retreat to your own private sanctuary. Commuting is a breeze with convenient access to major highways and public transportation. Upstairs features a loft bedroom and full bathroom. Great location as its close to Dallas North Tollroad and Geo. Bush Tollroad. Close to major freeways, restaurants and shopping! This property is being sold as-is, seller will make no repairs.

Investor Tools

$335,470

Estimated Property Value

$273,088Estimated Mortgage Balance

$62,382Estimated Equity

18% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,013 /month

Positive

Cash Flow Estimate:

$671 /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

$464/month

$120/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,896

$335,470

2025

$90,000

$245,470

$335,470

Tax History

Year

Tax Paid

Assessed Value

2024

$3,896

$335,470

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$288,000

First

Jul 5, 2023

Aug 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$273,088

$62,382

18%

81%

$1,727/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,220/mo

$1,847/mo

+$373/mo

7.9%

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