Street View

B+

NoAgentList RatingHow are grades calculated?

1view

$399,800

1922 Beach Dr, Dallas, TX, 75051

Off Market

3 Beds

2 Bath

1,816 Sq Ft

Single Family Residence

$208.7 / sqft

Built in 2011

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave

FlooringCeramic Tile

Exterior

Exterior FeaturesRain Gutters

Lot Size5,388 sqft

Building Information

Year Built2011

Stories1

Roof Type105

Garage Spaces2

Land Information

APN0061131064A500000

Lot Number50

SubdivisionMountain Creek Lake Inst 2

Land UseResidential

Legal DescriptionMOUNTAIN CREEK LAKE INST 2 BLK 1064A/6113 LT 50 INT201600168446 DD06202016 CO-DC 61131064 A5000 4DA61131064

Census Tract016301

Assessed Land Value$77,000

Assessed Improvement Value$322,800

Assessment Year2025

About this property

Spectacular single story home in a prime location, with 3 Bedroom and one office room, 2 bath and 2 Car Garage. Located just across the green belt from Mountain Creek Lake and minutes away from Jogging and bike trail and park with playground. Back side is green belt, the beautiful views of the lake is visible in winter when the trees leaf out. Open kitchen with granite counter top and kitchen Island for high chair eat-in area. Lots of Cabinets for spacious storage and new appliances. Large master Bed bedroom with standing shower and Garden Tub. NO CARPET; Flooring is Luxury Vinyl Plank and Ceramic tiles. New electrical fixtures, new paint interior and exterior. Foundation repaired with Transferable Warranty and Engineering report available

Investor Tools

$399,800

Estimated Property Value

$148,000Estimated Mortgage Balance

$282,882Estimated Equity

63% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,399 /month

Positive

Cash Flow Estimate:

$800 /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

$931/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,177

$399,800

2025

$77,000

$322,800

$399,800

Tax History

Year

Tax Paid

Assessed Value

2024

$9,177

$399,800

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Homebridge Financial Services Inc

Conventional

$148,000

First

Jun 21, 2016

Jul 2046

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$116,918

$282,882

70%

29%

$888/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$888/mo

+$1,084/mo

5.9%

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