1view

$439,799

2822 Gladstone Dr, Dallas, TX, 75211

Off Market

4 Beds

3 Bath

2,150 Sq Ft

Single Family Residence

$204.56 / sqft

Built in 2023

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Microwave, Vented Exhaust Fan

Exterior

Lot Size7,500 sqft

Building Information

Year Built2023

Stories1

Roof Type105

Land Information

APN00000277903000000

Lot Number10

SubdivisionSunset Summit

Land UseResidential

Legal DescriptionSUNSET SUMMIT BLK J/3550 LT 10 INT202400228619 DD11082024 CO-DC 3550 000 01000 2003550 000

Census Tract005300

Assessed Land Value$140,000

Assessed Improvement Value$270,000

Assessment Year2025

About this property

MOTIVATED SELLER- A driveway will be installed before closing. Welcome to this stunning 4-bedroom, 3-bathroom brand new home in the cherished Historical and Conservation Districts. Boasting 2,150 sqft of luxurious living space with 10-foot ceilings, it's centrally located minutes from The Bishop Arts District, Kessler Park Golf Course, Kiest Park, and Downtown Dallas. The covered front porch invites relaxation, complemented by flower beds and a handcrafted front door. The backyard deck, equipped with waterlines and drainage for an outdoor kitchen, overlooks a grand historical tree protected by The Dallas Arborist. Inside, enjoy open-concept entertaining with stainless steel appliances and complete privacy for family rooms. Situated in a conservation district, this home preserves charm and character while offering modern comforts.

Investor Tools

$429,000

Estimated Property Value

$350,000Estimated Mortgage Balance

$88,338Estimated Equity

18% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,639 /month

Positive

Cash Flow Estimate:

$880 /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

$834/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,865

$410,000

2025

$140,000

$270,000

$410,000

Tax History

Year

Tax Paid

Assessed Value

2024

$7,865

$410,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Newrez Llc

Conventional

$350,000

First

Nov 8, 2024

Dec 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$340,662

$88,338

20%

79%

$2,099/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$2,099/mo

+$473/mo

7.2%

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