A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$720,000

NAL Estimated Property Value

3515 Ainsworth Drive, Dallas, TX, 75229

Off Market

4 Beds

3 Bath

2,570 Sq Ft

Single Family Residence

$178.6 / sqft

Built in 1959

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Microwave, Vented Exhaust Fan, Gas Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters

Lot Size10,780 sqft

Building Information

Year Built1959

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000587248000000

SubdivisionWalnut Hill North 2nd Sect

Land UseResidential

Legal DescriptionWALNUT HILL NORTH 2ND SECT BLK B/6429 LT 2 INT201900078830 DD03292019 CO-DC 6429 00B 00200 1006429 00B

Census Tract009702

Assessment Year2025

About this property

Experience this expansive updated home with an open floorplan. Wonderful location, nestled on a quiet street with mature trees, expansive deck and sparkling pool. 1 story featuring gleaming hardwoods, abundance of windows providing natural light, updated kitchen with stainless steel appliances, granite counters, two living areas. Large inviting master suite with updated bathroom and walk in closet. Split fourth bedroom with private bath and large walk in closet. Backyard oasis with sparkling pool and deck for outdoor entertainment. Buyers are eligible to join Sparkman Club with swim, tennis and year round activities.

Investor Tools

$720,000

Estimated Property Value

$357,533Estimated Mortgage Balance

$362,467Estimated Equity

50% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,320 /month

Positive

Cash Flow Estimate:

$1,440 /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

$1,137/month

$150/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,048

$604,290

2025

N/A

$604,290

Tax History

Year

Tax Paid

Assessed Value

2024

$10,048

$604,290

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Kirkpatrick Bank

Conventional

$400,000

First

Nov 19, 2020

Dec 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$357,533

$362,467

50%

$2,399/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$2,549/mo

+$23/mo

4.3%

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