B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$248,000

NAL Estimated Property Value

2510 Blaydon Dr, Dallas, TX, 75228

Off Market

3 Beds

2 Bath

1,374 Sq Ft

Single Family Residence

$181.95 / sqft

Built in 1955

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Floor/Wall

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave

Exterior

Lot Size7,802 sqft

Building Information

Year Built1955

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000721006000000

Lot Number2

SubdivisionCasa Terrace

Land UseResidential

Legal DescriptionCASA TERRACE BLK H/7329 LT 2 INT202500088412 DD04292025 CO-DC 7329 00H 002 3007329 00H

Census Tract012302

Assessed Land Value$60,000

Assessed Improvement Value$151,770

Assessment Year2025

About this property

Welcome to 2510 Blaydon Dr! A beautifully updated 3-bedroom, 2-bathroom home featuring an open floor plan and a one-car garage, located just minutes from everything East Dallas has to offer! This home is full of charm and functionality. The open-concept layout creates a seamless flow between the kitchen, living, and dining spaces, ideal for entertaining or relaxing with family. The kitchen offers ample storage, modern finishes, and great natural light. Nestled in a quiet residential neighborhood, you're just a short drive to White Rock Lake, the Dallas Arboretum, Tenison Park Golf Course, and convenient access to I-30 and Loop 12, making commutes to downtown Dallas a breeze. Whether you're looking for your first home or a move-in ready space in a prime location, Blaydon Dr checks all the boxes. Don’t miss this opportunity to live in one of Dallas’s most accessible and vibrant areas!

Investor Tools

$248,000

Estimated Property Value

$222,044Estimated Mortgage Balance

$25,956Estimated Equity

10% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,500 /month

Positive

Cash Flow Estimate:

$500 /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

$498/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,733

$211,770

2025

$60,000

$151,770

$211,770

Tax History

Year

Tax Paid

Assessed Value

2024

$4,733

$211,770

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Prosperity Bank

Conventional

$225,000

First

Aug 29, 2025

Sep 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$222,044

$25,956

10%

90%

$1,349/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,349/mo

+$216/mo

7.6%

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