B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$625,520

NAL Estimated Property Value

2053 White Grove Dr, Dallas, TX, 75228

$670,068 ARV

Off Market

3 Beds

4 Bath

2,571 Sq Ft

Single Family Residence

$1.4 / sqft

Built in 2020

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Water Heater, Ice Maker, Microwave, Refrigerator, Tankless Water Heater

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size1,836 sqft

Building Information

Year Built2020

Stories2

Roof Type105

Garage Spaces2

Land Information

APN007037000A0310000

Lot Number31

Land UseResidential

Legal DescriptionGROVE AT WHITE ROCK HILLS BLK A/7037 LT 31 INT202000367868 DD12142020 CO-DC 7037 00A 03100 1DA7037 00A

Census Tract012209

Assessed Land Value$75,000

Assessed Improvement Value$550,520

Assessment Year2025

About this property

Come see this LIKE NEW home in the gated and secluded Grove at White Rock Hills community! With views of the Ash Creek Green Belt, natural light throughout, this home has it all! On the main floor, you will find open living, kitchen and dining area. 2nd level features the Primary Bedroom with a private balcony overlooking the greenbelt, two additional spacious bedrooms and a full bathroom. On the top floor, enjoy the open flex space with a full bathroom. The oversized covered deck is perfect for entertaining! Just outside the community, enjoy access to trails including the upcoming Loop! Go just a few minutes more to enjoy White Rock Lake! Fridge and washer dryer included. Furnished option available on request.

Investor Tools

$625,520

Estimated Property Value

$394,073Estimated Mortgage Balance

$231,447Estimated Equity

37% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$670,068

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,753 /month

Positive

Cash Flow Estimate:

$1,251 /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

$1,322/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$12,735

$625,520

2025

$75,000

$550,520

$625,520

Tax History

Year

Tax Paid

Assessed Value

2024

$12,735

$625,520

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Alliance Bank

Conventional

$440,000

First

Dec 14, 2020

Jan 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$394,073

$231,447

37%

63%

$2,639/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,639/mo

$-667/mo

3.8%

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