A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$679,000

NAL Estimated Property Value

18405 Hemington Ct, Dallas, TX, 75252

Off Market

3 Beds

2 Bath

2,044 Sq Ft

Single Family Residence

$225 / sqft

Built in 2011

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator, Gas Water Heater

FlooringCarpet, Ceramic Tile

Exterior

Lot Size3,610 sqft

Building Information

Year Built2011

Stories1

Garage Spaces1

Land Information

APNR-9234-00F-0450-1

Lot Number45

SubdivisionCambridge Gate (Cda)

Land UseResidential

Legal DescriptionCAMBRIDGE GATE (CDA), BLK F/8736, LOT 45

Census Tract031716

Assessed Land Value$213,750

Assessed Improvement Value$461,014

Assessment Year2025

About this property

Lovely home in the gated community of Cambridge Gate. This is a 2-bedroom, 2-bath with an office that can easily be converted into a third bedroom. High ceilings in all rooms and vaulted ceilings in the living areas. All living areas have 18 inch tile flooring & crown molding. South-facing windows in the Living Room and skylights in the kitchen keep the house bright & cheerful. Luxurious Master Bathroom has garden tub, separate shower, two sinks, and large walk-in closet. House is freshly painted and completely updated.

Investor Tools

$679,000

Estimated Property Value

$702,981Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,074 /month

Positive

Cash Flow Estimate:

$1,358 /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

$678/month

$500/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,742

$674,764

2025

$213,750

$461,014

$674,764

Tax History

Year

Tax Paid

Assessed Value

2024

$4,742

$674,764

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Nexa Mortgage Llc

$720,000

Yes

First

Jan 10, 2025

Feb 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$702,981

N/A

104%

$4,317/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,760/mo

$4,817/mo

$-3,057/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