B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$277,450

NAL Estimated Property Value

209 Los Cabos Dr, Dallas, TX, 75232

Off Market

5 Beds

2 Bath

1,817 Sq Ft

Single Family Residence

$143.09 / sqft

Built in 2005

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 5

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesElectric Range, Microwave

Exterior

Lot Size6,167 sqft

Building Information

Year Built2005

Stories1

Roof Type105

Garage Spaces1

Land Information

APN006633000D0070000

Lot Number7

SubdivisionVilla Del Mar

Land UseResidential

Legal DescriptionVILLA DEL MAR ESTATES BLK D/6633 LT 7 INT202500046915 DD02282025 CO-DC 6633 00D 00700 4DA6633 00D

Census Tract011002

Assessed Land Value$60,000

Assessed Improvement Value$217,450

Assessment Year2025

About this property

MOTIVATED SELLER. NEW PAINT! Welcome to this spacious 5-bedroom, 2-bathroom home, perfect for a growing family! The property boasts an oversized driveway, providing ample parking for multiple vehicles. Inside, you’ll find an updated kitchen complete with brand-new appliances. Recent upgrades include a new roof, water heater, and air conditioner, both replaced in 2021, ensuring comfort and peace of mind for years to come. Conveniently located near I-35, this home is just minutes from downtown Dallas, offering easy access to the city's best amenities. Don’t miss the opportunity to make this well-maintained home your own! This property is eligible for special loan program with 0% down payment, call for details.

Investor Tools

$277,450

Estimated Property Value

$245,762Estimated Mortgage Balance

$31,688Estimated Equity

11% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,665 /month

Positive

Cash Flow Estimate:

$555 /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

$632/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,201

$277,450

2025

$60,000

$217,450

$277,450

Tax History

Year

Tax Paid

Assessed Value

2024

$6,201

$277,450

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Fha

$251,322

Yes

First

Feb 28, 2025

Mar 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$245,762

$31,688

11%

89%

$1,507/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,507/mo

+$465/mo

8.5%

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