B+

NoAgentList RatingHow are grades calculated?

1view

$449,000

3603 Linda Dr, Dallas, TX, 75220

Off Market

5 Beds

3 Bath

1,849 Sq Ft

Single Family Residence

$188.75 / sqft

Built in 1950

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 5

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesNone

Exterior

Lot Size9,722 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000523936000000

Lot Number20

SubdivisionWalnut Hill

Land UseResidential

Legal DescriptionWALNUT HILL ESTATES BLK 25/6144 LOT 20 INT202500038899 DD02262025 CO-DC 6144 025 02000 1006144 025

Census Tract009802

Assessed Land Value$280,000

Assessed Improvement Value$40,000

Assessment Year2025

About this property

Do not disturb tenants. Fantastic investment opportunity in a prime location! This income-producing, 5-bedroom, 3-bath home has been beautifully updated and leased to a reliable tenant at an excellent rate. Enjoy a steady income stream and significant growth potential in this highly sought-after neighborhood, where surrounding homes are selling for over a million. The property is zoned for the highly regarded Withers Elementary. Don't miss your chance to own this well-maintained, high-yield investment. Great opportunity for the future! Contact us today to get more information!

Investor Tools

$449,000

Estimated Property Value

$164,500Estimated Mortgage Balance

$297,933Estimated Equity

63% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,694 /month

Positive

Cash Flow Estimate:

$898 /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

$829/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,707

$320,000

2025

$280,000

$40,000

$320,000

Tax History

Year

Tax Paid

Assessed Value

2024

$7,707

$320,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Midfirst Bank

Conventional

$164,500

First

Jan 5, 2022

Feb 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$151,067

$297,933

66%

34%

$987/mo

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