Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$268,000

304 Forsythe Dr, Dallas, TX, 75217

Off Market

3 Beds

2 Bath

1,750 Sq Ft

Single Family Residence

$114.29 / sqft

Built in 1969

Property Lead Type:

Off-Market ListDeal ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesOther

Exterior

Exterior FeaturesPrivate Yard, Storage

Lot Size7,746 sqft

Building Information

Year Built1969

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000556546000000

Lot Number6

SubdivisionWoodland City

Land UseResidential

Legal DescriptionWOODLAND CITY BLK F/6264 LOT 6 INT202500018669 DD01302025 CO-DC 6264 00F 006 3006264F000

Census Tract011601

Assessed Land Value$50,000

Assessed Improvement Value$163,490

Assessment Year2025

About this property

FIRST BUYER LOST FINANCING --- Seize this opportunity for your next profitable project that is 15MINS from Downtown Dallas, Walkable distances to food and retail. Property is a diamond needing a good shine, perfect for a light make ready for a quick lucrative investment. Featuring all-new essentials: NEW Complete Plumbing System, NEW Electrical System, NEW HVAC, NEW Roof, Water heater gas, NEW Sheetrock-tape-bed, NEW Exterior siding-fascia-soffit, NEW Rear-Side Doors, NEW Interior-Exterior Framing, NEW Windows, Iron Fences with Pull-In Gate, 2 Living-Flexible Rooms, Open Kitchen Overlooking Entertainment Areas, Good-Sized Backyard, Concrete patio with Metal Storage shed! Possible Values: $275k - $310k & promising rental returns! Cash or Hard Money Accepted.

Investor Tools

$268,000

Estimated Property Value

$225,000Estimated Mortgage Balance

$48,318Estimated Equity

16% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,608 /month

Positive

Cash Flow Estimate:

$536 /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

$574/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,554

$213,490

2025

$50,000

$163,490

$213,490

Tax History

Year

Tax Paid

Assessed Value

2024

$5,554

$213,490

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$225,000

First

Jan 30, 2025

Feb 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$219,682

$48,318

18%

82%

$1,349/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,349/mo

+$623/mo

8.8%

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