7view

Owner Contacts

$1,628,500

NAL Estimated Property Value

3121 Pebble Beach Dr, Farmers Branch, TX, 75234

Off Market

4 Beds

5 Bath

3,871 Sq Ft

$413.33 / sqft

Built in 2022

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Gas Range, Refrigerator

FlooringCeramic Tile, Hardwood

Exterior

Lot Size12,078 sqft

Building Information

Year Built2022

Stories2

Roof Type105

Garage Spaces3

Land Information

APN24030500010030000

Lot Number3

SubdivisionBrookhaven Hills West

Land UseResidential

Legal DescriptionBROOKHAVEN HILLS WEST LT 0003 INT202200284892 DD11012022 CO-DC 0305000100300 2CF03050001

Census Tract013808

Assessed Land Value$250,000

Assessed Improvement Value$1,378,500

Assessment Year2025

About this property

Come experience this Stunning Traditional Design in Brookhaven Country Club by award winning builder Thomas Cusick Custom Homes! Amazing opportunity to own new construction in Farmers Branch with a 5 YEAR TAX REBATE! This 2-story home offers 3871 sf with 4 bedrooms, 4 baths, 2 powders, office, Gameroom, flex space and oversized 3-car garage! Open kitchen features a large center island that overlooks the family room. High ceilings, 7in wide European wood floors, separate mud room, Master bath heated floors, custom-built cabinets, gas FP, quartzite counters, modern light fixtures, spray foam insulation! Master & secondary bed downstairs. Lg back porch features screens, built in grill & infrared heaters, great for entertaining! FB has a senior center, Rose Gardens, parks & aquatics center, & frog pond for the kids. FB boasts its own Fire, police, and hospital. Easy access to 635, 35, tollways. Minutes from Addison, Dallas Galleria & downtown Carrollton. Est completion mid Oct 2022.

Investor Tools

$1,628,500

Estimated Property Value

$0Estimated Mortgage Balance

$1,628,500Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$9,771 /month

Positive

Cash Flow Estimate:

$3,257 /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

$3,100/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$29,060

$1,628,500

2025

$250,000

$1,378,500

$1,628,500

Tax History

Year

Tax Paid

Assessed Value

2024

$29,060

$1,628,500

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$1,628,500

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,600/mo

N/A

+$2,600/mo

1.9%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area