NoAgentList RatingHow are grades calculated?

7view

Owner Contacts

$302,830

NAL Estimated Property Value

3260 Healey Drive, Dallas, TX, 75228

Off Market

3 Beds

2 Bath

1,407 Sq Ft

Single Family Residence

$170.58 / sqft

Built in 1955

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Gas Range, Microwave

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesOther

Lot Size10,631 sqft

Building Information

Year Built1955

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000723892000000

Lot Number22

SubdivisionShiloh Park No 2

Land UseResidential

Legal DescriptionSHILOH PARK NO 2 BLK T/7352 LT 22 INT201900091272 DD04112019 CO-DC 7352 00T 02200 3007352 00T

Census Tract012501

Assessed Land Value$60,000

Assessed Improvement Value$242,830

Assessment Year2025

About this property

Beautiful & extensively Remodeled Move-in Ready Home on a large Corner Lot within walking distance of Eastfield College! Great Open Floor plan, 3 bedrooms, 2 baths with Elegant White Custom built wood Cabinetry in Kitchen & Bathrooms, Fresh paint, Stainless Steel Appliances, Granite Counter tops, refinished original Hardwood floors, lots of storage, exquisitely Tiled Bathrooms & a Breathtaking Stacked Stone Fireplace. Oversized 2 car Garage with workshop space & storage room. Huge backyard, fully Landscaped front & back & extra parking is perfect for entertaining Texas style. New sheetrock, plumbing, electric, paint, roof & more. Buyer & Buyer's Agent to verify all property info. This is your Home Sweet Home!

Investor Tools

$302,830

Estimated Property Value

$148,781Estimated Mortgage Balance

$154,049Estimated Equity

50% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,817 /month

Positive

Cash Flow Estimate:

$606 /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

$690/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,768

$302,830

2025

$60,000

$242,830

$302,830

Tax History

Year

Tax Paid

Assessed Value

2024

$6,768

$302,830

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Broker Solutions Inc

Conventional

$168,500

First

May 22, 2020

Jun 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$148,781

$154,049

50%

49%

$1,011/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,011/mo

+$961/mo

7.8%

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