NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$278,060

NAL Estimated Property Value

3006 Mayhew Drive, Dallas, TX, 75228

Off Market

3 Beds

1 Bath

1,096 Sq Ft

Single Family Residence

$181.57 / sqft

Built in 1954

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesGas Range, Microwave

FlooringVinyl, Wood

Exterior

Exterior FeaturesStorage

Lot Size7,878 sqft

Building Information

Year Built1954

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000715417000000

Lot Number20

SubdivisionCountry Club Park No 1

Land UseResidential

Legal DescriptionCOUNTRY CLUB PARK NO 1 BLK 7/7314 LT 20 INT202000341192 DD12042020 CO-DC 7314 007 02000 3007314 007

Census Tract012502

Assessed Land Value$40,000

Assessed Improvement Value$238,060

Assessment Year2025

About this property

Charming 3 bedroom updated mid-century home with beautiful original hardwood floors located just minutes away from White Rock Lake. Wonderful floor plan with open living, dining & kitchen areas. Spacious kitchen has tons of white cabinets with updated SS appliances, gas range, pantry & glass-front cabinet section. Sizable bedrooms & super cute bathroom. Freshly painted neutral grey tones. Storage room in garage plus 10 x 8 storage building in back yard with electric. Mature trees and huge fenced back yard. Cute patio-deck area in front perfect for relaxing in the morning with a cup of coffee. Walk to elem school. Close to shopping & parks. Replaced windows with energy efficient double pane windows. Roof 2015.

Investor Tools

$278,060

Estimated Property Value

$165,914Estimated Mortgage Balance

$112,146Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,668 /month

Positive

Cash Flow Estimate:

$556 /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

$563/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,364

$278,060

2025

$40,000

$238,060

$278,060

Tax History

Year

Tax Paid

Assessed Value

2024

$5,364

$278,060

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Origin Bank

Conventional

$185,250

First

Dec 4, 2020

Jan 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$165,914

$112,146

40%

60%

$1,111/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,111/mo

+$454/mo

6.8%

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