1view

Owner Contacts

$247,400

NAL Estimated Property Value

3027 Larry Dr, Dallas, TX, 75228

Off Market

3 Beds

2 Bath

1,148 Sq Ft

$226.48 / sqft

Built in 1955

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Refrigerator

FlooringHardwood, Laminate

Exterior

Lot Size7,596 sqft

Building Information

Year Built1955

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000724039000000

Lot Number29

SubdivisionShiloh Park No 2

Land UseResidential

Legal DescriptionSHILOH PARK NO 2 BLK U/7352 LT 29 INT202300045944 DD03072023 CO-DC 7352 00U 02900 3007352 00U

Census Tract012501

Assessed Land Value$60,000

Assessed Improvement Value$187,400

Assessment Year2025

About this property

This property has been updated and is ready for a family to enjoy. It features 3 bedrooms and 2 full baths. New windows, paint throughout the home, flooring, appliances, cabinets, and roofing. The property also has a nice backyard for the kiddos and the furry animals to run around. Hurry and schedule a showing! Priced to sell!! BACK ON THE MARKET!!!

Investor Tools

$247,400

Estimated Property Value

$127,135Estimated Mortgage Balance

$120,265Estimated Equity

48% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,560 /month

Positive

Cash Flow Estimate:

$520 /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

$409/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,673

$247,400

2025

$60,000

$187,400

$247,400

Tax History

Year

Tax Paid

Assessed Value

2024

$3,673

$247,400

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Gardner Financial Services Ltd

Conventional

$135,000

First

Mar 7, 2023

Apr 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$127,135

$120,265

48%

51%

$810/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$810/mo

+$1,162/mo

9.6%

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