NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$549,900

3657 Northaven Rd, Dallas, TX, 75229

Off Market

3 Beds

3 Bath

1,948 Sq Ft

Single Family Residence

$282.29 / sqft

Built in 1960

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Gas Water Heater, Wine Cooler

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Private Yard, Rain Barrel/Cistern(s)

Lot Size13,523 sqft

Building Information

Year Built1960

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000592984000000

Lot Number12

SubdivisionKenilworth

Land UseResidential

Legal DescriptionKENILWORTH ESTATES 3RD INST BLK 6/6439 LT 12 INT202200318664 DD12192022 CO-DC 6439 006 01200 1006439 006

Census Tract009607

Assessed Land Value$450,000

Assessed Improvement Value$191,680

Assessment Year2025

About this property

Seller is offering $10,000 to buy down 2 points off Buyer's interest rate, a savings of over $200 EVERY MONTH for the life of the loan! Fabulously updated mid-century modern home on an oversized lot in the heart of northwest Dallas! The attention to detail can't be overstated! This home offers wood flooring, custom paint throughout, and a completely updated kitchen & master bath. Other updates since 2019 include: All plumbing and electrical, Roof, Smart AC-heat system, two tankless water heaters, one for each end of the house. There is also an in-ground sprinkler system and 220 electrical available for a shed or greenhouse. Walking distance to the Northaven Trail, Northaven Park which offers a playground, tennis courts and a baseball field, Webb Chapel Park, and The Town North YMCA!

Investor Tools

$641,680

Estimated Property Value

$400,000Estimated Mortgage Balance

$245,166Estimated Equity

38% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,850 /month

Positive

Cash Flow Estimate:

$1,283 /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

$1,049/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,383

$641,680

2025

$450,000

$191,680

$641,680

Tax History

Year

Tax Paid

Assessed Value

2024

$9,383

$641,680

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guaranteed Rate Inc

Conventional

$400,000

First

Nov 19, 2025

Dec 2040

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$396,514

$245,166

38%

62%

$2,399/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,399/mo

$-427/mo

3.7%

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