B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$475,000

2022 Mayflower Dr, Dallas, TX, 75208

$504,657 ARV

Off Market

3 Beds

1 Bath

1,735 Sq Ft

Single Family Residence

$273.78 / sqft

Built in 1931

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Plumbed For Ice Maker, Gas Water Heater

FlooringCeramic Tile, Vinyl, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size8,140 sqft

Building Information

Year Built1931

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000331660000000

SubdivisionStevens Park

Land UseResidential

Legal DescriptionSTEVENS PARK ESTS LOT 6 MAYFLOWER DR INT202100305947 DD10082021 CO-DC 4614 007 00600 2004614 007

Census Tract004400

Assessment Year2025

About this property

Incredible original architecture can be found throughout this one-of-a-kind home which the same family has owned for over seventy years. Charming original architecture begins with the front elevation complemented by stone features, a dramatic oversized arched window, and unique brickwork. The foyer opens to the spacious living room with raised ceiling, exquisite stained woodwork, and a cozy wood-burning fireplace. Special features of the home include two bathrooms with classic ceramic tile, hardwood flooring, banks of windows that flood the home with natural light, and an HVAC system installed in 2020. This home is truly a gem maintaining its original integrity, minutes from Steven Park golf course, Combs Creek

Investor Tools

$556,000

Estimated Property Value

$384,000Estimated Mortgage Balance

$205,337Estimated Equity

31% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$504,656

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,336 /month

Positive

Cash Flow Estimate:

$1,112 /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

$1,186/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,451

$512,350

2025

N/A

$512,350

Tax History

Year

Tax Paid

Assessed Value

2024

$11,451

$512,350

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Integrity Mortgage Corporation Of Texas

Conventional

$384,000

First

Oct 8, 2021

Nov 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$350,663

$205,337

36%

63%

$2,303/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,303/mo

$-331/mo

4.3%

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