NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$642,000

NAL Estimated Property Value

3453 Webb Garden Dr, Dallas, TX, 75229

Off Market

4 Beds

3 Bath

2,467 Sq Ft

Single Family Residence

$1.91 / sqft

Built in 1970

Property Lead Type:

Off-Market ListMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Gas Cooktop, Convection Oven, Tankless Water Heater, Washer

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size10,079 sqft

Building Information

Year Built1970

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000585997000000

Lot Number8

SubdivisionWalnut Gardens

Land UseResidential

Legal DescriptionWALNUT GARDENS BLK 1/6426 LOT 8 INT202000000257 DD12302019 CO-DC 6426 001 00800 1006426 001

Census Tract009702

Assessed Land Value$250,000

Assessed Improvement Value$265,920

Assessment Year2025

About this property

Beautiful spacious home in an established, family friendly North Dallas neighborhood. The home has been completely renovated in the last two years by owner including a large kitchen with new SS appliances, cabinets, and countertops. The renovated master has its own tub, shower, and walk-in closet, while bedrooms 2 and 3 boast a Jack and Jill bathroom. The in-law bedroom is on its own wing with a fully renovated full bathroom. The main living area opens to a covered patio and beautiful gated backyard. Perfect for families and friends. The home is centrally located with easy access to Love Field, DFW, and downtown. Quiet mid street location with little traffic. A true gem. Washer and dryer provided for tenants use.

Investor Tools

$642,000

Estimated Property Value

$439,895Estimated Mortgage Balance

$202,105Estimated Equity

31% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,852 /month

Positive

Cash Flow Estimate:

$1,284 /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

$886/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,417

$515,920

2025

$250,000

$265,920

$515,920

Tax History

Year

Tax Paid

Assessed Value

2024

$7,417

$515,920

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mid-American Mortgage Inc

Conventional

$483,550

First

Aug 31, 2021

Oct 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$439,895

$202,105

31%

69%

$2,900/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$2,900/mo

$-328/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