NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$490,790

NAL Estimated Property Value

3181 Darvany Dr, Dallas, TX, 75220

Off Market

3 Beds

2 Bath

2,064 Sq Ft

Single Family Residence

$213.18 / sqft

Built in 1967

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven

FlooringCeramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters, Lighting

Lot Size10,114 sqft

Building Information

Year Built1967

Stories1

Roof Type105

Garage Spaces4

Land Information

APN00000596077000000

Lot Number34

SubdivisionBradford

Land UseResidential

Legal DescriptionBRADFORD ESTATES 5 BLK C/6450 LT 34 INT202200237612 DD08312022 CO-DC 6450 00C 03400 1006450 00C

Census Tract009803

Assessed Land Value$135,000

Assessed Improvement Value$355,790

Assessment Year2025

About this property

This fabulous home has so many amenities and updates. Hardwoods, ceramic title, solar tubes, ceiling fans, roof 2020, windows, French drain, sparkling pool, wood privacy fence with electric gate and more. Welcoming entry is flanked by living room and dining room. Adjacent to the dining room is the open chef's kitchen that has been updated and perfect for entertaining. The main suite is spacious with private bath and two large closets. Sun room is darling with view of sparkling pool and landscaped backyard. This is a WOW! QUALITY, QUALITY, MOVE-IN READY!

Investor Tools

$490,790

Estimated Property Value

$390,580Estimated Mortgage Balance

$100,210Estimated Equity

20% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,945 /month

Positive

Cash Flow Estimate:

$982 /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

$797/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,110

$490,790

2025

$135,000

$355,790

$490,790

Tax History

Year

Tax Paid

Assessed Value

2024

$7,110

$490,790

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$419,900

First

Aug 31, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$390,580

$100,210

20%

80%

$2,518/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,518/mo

$-546/mo

4.8%

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