B+

NoAgentList RatingHow are grades calculated?

1view

$496,000

2671 Heatherwood Dr, Dallas, TX, 75228

Off Market

3 Beds

2 Bath

1,732 Sq Ft

Single Family Residence

$1.85 / sqft

Built in 1966

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Oven, Gas Cooktop, Refrigerator, Vented Exhaust Fan, Washer

FlooringCeramic Tile, Wood

Exterior

Lot Size8,154 sqft

Building Information

Year Built1966

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000728320000000

SubdivisionCrestview East No 1

Land UseResidential

Legal DescriptionCRESTVIEW EAST NO 1 BLK D/7394 LT 12 INT202000225250 DD08202020 CO-DC 7394 00D 01200 3007394 00D

Census Tract012400

Assessment Year2025

Investor Tools

$496,000

Estimated Property Value

$340,000Estimated Mortgage Balance

$193,934Estimated Equity

31% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,976 /month

Positive

Cash Flow Estimate:

$992 /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

$742/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,424

$409,080

2025

N/A

$409,080

No

Tax History

Year

Tax Paid

Assessed Value

2024

$6,424

$409,080

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Integrity Mortgage Corporation Of Texas

Conventional

$340,000

No

First

Aug 20, 2020

Sep 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$302,066

$193,934

39%

61%

$2,039/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,039/mo

$-67/mo

4.8%

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