B+

NoAgentList RatingHow are grades calculated?

1view

$1,087,000

3606 N Versailles Ave, Dallas, TX, 75209

Off Market

4 Beds

4 Bath

3,529 Sq Ft

Single Family Residence

$252.2 / sqft

Built in 1994

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Microwave, Refrigerator

FlooringCarpet, Ceramic Tile

Exterior

Lot Size9,585 sqft

Building Information

Year Built1994

Stories1

Roof Type105

Garage Spaces2

Land Information

APN002477000D23A0000

Lot Number23A

SubdivisionBradley

Land UseResidential

Legal DescriptionBRADLEY BLK D/2477 LOT 23A INT202100171921 DD06042021 CO-DC 2477 00D 23A00 2DA2477 00D

Census Tract000609

Assessed Land Value$450,000

Assessed Improvement Value$619,290

Assessment Year2025

About this property

Light and bright one-story just outside of Highland Park,this home is zoned mf and can easily be converted back to duplex with sheet rocking one doorway. Pristine condition.Perfect floor plan. Two 2 car garages,one is climate controlled.Beautuful courtyards access primary suite and all living spaces. This home can live as a 3.4 3la single family or duplex with 2.2 each side, each with attached two car garage. One garage is climate controlled. Both have built ins and work space.Very private.Beautiful neighborhood.

Investor Tools

$1,087,000

Estimated Property Value

$0Estimated Mortgage Balance

$1,087,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,522 /month

Positive

Cash Flow Estimate:

$2,174 /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

$1,880/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$17,125

$1,069,290

2025

$450,000

$619,290

$1,069,290

No

Tax History

Year

Tax Paid

Assessed Value

2024

$17,125

$1,069,290

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$1,087,000

100%

0%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,090/mo

N/A

+$3,090/mo

3.4%

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