NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,660,000

NAL Estimated Property Value

22 Downs Lake Cir, Dallas, TX, 75230

Off Market

3 Beds

6 Bath

5,092 Sq Ft

Single Family Residence

$309.31 / sqft

Built in 1994

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 3

Bathrooms Full 5

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Trash Compactor, Built-In Refrigerator, Dishwasher, Disposal, Electric Cooktop, Microwave, Convection Oven, Double Oven

FlooringCarpet, Tile, Wood

Exterior

Private Pool

Exterior FeaturesCourtyard, Rain Gutters, Private Yard

Lot Size10,425 sqft

Building Information

Year Built1994

Stories1

Roof Type105

Garage Spaces3

Land Information

APN00745700D101A0000

Lot Number1A

SubdivisionDowns Of Hillcrest Ph 1b-R

Land UseResidential

Legal DescriptionDOWNS OF HILLCREST PH 1B-R BLK D-1/7457 LT 1A INT202300157634 DD08072023 CO-DC 7457 0D1 01A00 3DA7457 0D1

Census Tract013201

Assessed Land Value$417,000

Assessed Improvement Value$1,026,690

Assessment Year2025

About this property

Available for the first time this gorgeous mostly single story home offers gracious oversized living spaces overlooking the private pool with spa from most rooms. Incredible natural light, tasteful stain glass windows, dual dishwashers, whole house generator, 3 car garage are some of the amenities not to miss. The timeless and forward thinking layout offers 3 bedrooms plus a study plus an additional living space up a few steps. See floorplan for further details!

Investor Tools

$1,660,000

Estimated Property Value

$0Estimated Mortgage Balance

$1,660,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$9,960 /month

Positive

Cash Flow Estimate:

$3,320 /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

$3,068/month

$5,110/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$28,520

$1,443,690

2025

$417,000

$1,026,690

$1,443,690

Tax History

Year

Tax Paid

Assessed Value

2024

$28,520

$1,443,690

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$1,660,000

100%

$0/mo

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