1view

Owner Contacts

$452,293

NAL Estimated Property Value

3739 Granbury Dr, Dallas, TX, 75287

Off Market

3 Beds

2 Bath

1,967 Sq Ft

$227.25 / sqft

Built in 1999

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesSome Gas Appliances, Dishwasher, Gas Cooktop, Disposal, Gas Oven, Gas Range, Microwave, Plumbed For Gas, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesPrivate Yard, Rain Gutters

Lot Size5,001 sqft

Building Information

Year Built1999

Stories1

Roof Type105

Garage Spaces2

Land Information

APNR206549

Lot Number10

SubdivisionVillas Of Midway Ph Two

Land UseResidential

Legal DescriptionVILLAS OF MIDWAY PH TWO BLK G LOT 10

Census Tract021635

Assessed Land Value$90,000

Assessed Improvement Value$362,293

Assessment Year2025

About this property

Updated, well maintained, move-in ready home in the desirable subdivision of Villas of Midway. The open floor plan of this home features 3 bedrooms, 2 bathrooms, spacious kitchen, study or office, large living room with fireplace, 2 car garage and cozy backyard with a board on board fence. The large primary suite has a walk-in closet, soaking tub and vanity area. Kitchen features granite counters, tons of storage, island, breakfast bar and stainless steel appliances. HVAC and water heater replaced 2019. Home is close proximity to community pool, playground, walking trails and Timberglen Park. HOA takes care of front lawn maintenance. A commuter's dream with easy access to President George Bush Highway and Dallas North Tollway.

Investor Tools

$452,293

Estimated Property Value

$381,871Estimated Mortgage Balance

$70,422Estimated Equity

15% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,714 /month

Positive

Cash Flow Estimate:

$905 /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

$257/month

$436/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$825

$452,293

2025

$90,000

$362,293

$452,293

Tax History

Year

Tax Paid

Assessed Value

2024

$825

$452,293

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Eustis Mortgage Corp

Conventional

$398,700

First

Jan 16, 2024

Feb 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$381,871

$70,422

15%

84%

$2,391/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,220/mo

$2,827/mo

$-607/mo

5.9%

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