NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$741,840

NAL Estimated Property Value

3725 N Versailles Ave, Dallas, TX, 75209

Off Market

2 Beds

2 Bath

1,312 Sq Ft

Single Family Residence

$583.08 / sqft

Built in 1942

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Plumbed For Ice Maker, Refrigerator

FlooringVinyl

Exterior

Private Pool

Lot Size8,100 sqft

Building Information

Year Built1942

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000217912000000

Lot Number13

SubdivisionLafoy Place

Land UseResidential

Legal DescriptionLAFOY PLACE BLK G/2477 LOT 13 INT202200205216 DD07252022 CO-DC 2477 00G 01300 1002477 00G

Census Tract000609

Assessed Land Value$450,000

Assessed Improvement Value$291,840

Assessment Year2025

About this property

Step into the cutest cottage recently remodeled. Updated kitchen with gas cooktop island, and separate bar with ice maker and wine cooler. Open floor plan with two bedrooms and two baths, primary with oversized closet and dressing area. Large backyard with a beautiful pool, deck, and lots of green space for expansion. Wonderful drive-up with electric gate. It won't last long... Fabulous location and price!

Investor Tools

$741,840

Estimated Property Value

$598,883Estimated Mortgage Balance

$142,957Estimated Equity

19% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,590 /month

Positive

Cash Flow Estimate:

$1,530 /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

$1,393/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$13,007

$741,840

2025

$450,000

$291,840

$741,840

Tax History

Year

Tax Paid

Assessed Value

2024

$13,007

$741,840

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Loandepot.Com Llc

Conventional

$645,000

First

Jul 25, 2022

Aug 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$598,883

$142,957

19%

81%

$3,868/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,880/mo

$3,868/mo

$-1,988/mo

3.0%

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