7view

Owner Contacts

$313,970

NAL Estimated Property Value

2718 Grayson Drive, Dallas, TX, 75224

Off Market

3 Beds

2 Bath

1,530 Sq Ft

$196.01 / sqft

Built in 1950

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal

FlooringTile, Wood

Exterior

Lot Size9,171 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Land Information

APN00000470266000000

Lot Number14

Land UseResidential

Legal DescriptionWYNNEWOOD SEC 2 BLK 20/5975 LT 14 INT202200326088 DD12302022 CO-DC 5975 020 01400 4DA5975 020

Census Tract006200

Assessed Land Value$95,000

Assessed Improvement Value$218,970

Assessment Year2025

About this property

Stop The Car!! Check Out This Renovated Wynnewood Beauty! View, Fall In Love, Make An Offer And Make This House Home. Updates Include Beautifully Refinished Hardwood Floors, Tile In Updated Baths, All New Fixtures, All New Cabinets, Granite Counters, Recently Painted Interior And Exterior, Central Heat And Air Plus Much More. Stainless Steel Appliances To Be Installed Prior To Closing. Buyer And Buyers Agent To Verify All Information Including Schools And Measurements.

Investor Tools

$313,970

Estimated Property Value

$275,284Estimated Mortgage Balance

$38,686Estimated Equity

12% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,884 /month

Positive

Cash Flow Estimate:

$628 /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

$542/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,930

$313,970

2025

$95,000

$218,970

$313,970

Tax History

Year

Tax Paid

Assessed Value

2024

$4,930

$313,970

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Stand Alone Second / Subordinate Position

$5,761

First

Dec 30, 2022

Dec 2025

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$275,284

$38,686

12%

88%

$1,763/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,763/mo

+$209/mo

7.5%

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