21Days on Market

7view

$299,900

$314,900

2549 Pilgrim Rest Drive, Dallas, TX, 75237

On Market

Price Drop

3 Beds

3 Bath

2,072 Sq Ft

Single Family Residence

$144.74 / sqft

Built in 2002

Property Lead Type:

BankruptcyPre-ForeclosureHigh EquityCash Buyers

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave

FlooringCarpet, Vinyl

Exterior

Lot Size5,500 sqft

Building Information

Year Built2002

Stories2

Roof Type105

Garage Spaces2

Land Information

APN007554000B0090000

Lot Number9

SubdivisionUnity

Land UseResidential

Legal DescriptionUNITY ESTATES PH 1 BLK B/7554 LT 9 INT201800224325 DD08202018 CO-DC 7554 00B 00900 4DA7554 00B

Census Tract010906

Assessed Land Value$70,000

Assessed Improvement Value$222,480

Assessment Year2025

About this property

Do Not miss this one! Seller has just finished rehab with new roof, Flooring, paint, fixtures, countertops and more! This is a beautiful home with lots of space! Kitchen has Granite and stainless appliances that has a view of Cozy den with fireplace. All this overlooks a great covered patio and private yard at back for cooking out! It is also located on a Peaceful street with great location conveniently located to shopping and dining!

Investor Tools

$0Estimated Mortgage Balance

$299,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,799 /month

Positive

Cash Flow Estimate:

$600 /month

Interested in this property?

Reggie McMullin

Keller Williams Realty

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$467/month

$205/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,109

$292,480

2025

$70,000

$222,480

$292,480

Tax History

Year

Tax Paid

Assessed Value

2025

$4,109

$292,480

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$299,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$205/mo

+$1,767/mo

7.9%

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