1view

Owner Contacts

$1,611,000

NAL Estimated Property Value

3749 La Joya Drive, Dallas, TX, 75220

Off Market

4 Beds

4 Bath

3,830 Sq Ft

$268.93 / sqft

Built in 2020

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator, Tankless Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony, Lighting

Lot Size7,635 sqft

Building Information

Year Built2019

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000530395000000

Lot Number28

SubdivisionNorth Davilla Drive

Land UseResidential

Legal DescriptionNORTH DAVILLA DRIVE ESTATES BLK 3/6177 LT 28 INT202000187940 DD07162020 CO-DC 6177 003 02800 1006177 003

Census Tract009401

Assessed Land Value$430,000

Assessed Improvement Value$1,063,960

Assessment Year2025

About this property

OPEN HOUSE 3-5pm SAT & SUN *Click the 3D Virtual Tour Link* Welcome to the latest spec home designed and built by the Avant Group. This open floor plan is exactly what you need. Owners Suite & 2nd bed downstairs & 2bed, 2bath & game room w balcony upstairs. Step inside the master bath to discover a gorgeous shower with 3 shower heads, separate vessel tub & enormous closet that connects to the utility room. Finishes include exotic black granite, custom millwork, Bertazzoni appliances, large pantry w cabinets topped w butcher block counter, Control 4 Smart Home, wired for speakers & Cat-5, lighted floating vanities & shelves, double barn doors to the game room. Foundation is post-tension slab WITH concrete piers.

Investor Tools

$1,611,000

Estimated Property Value

$452,530Estimated Mortgage Balance

$1,158,470Estimated Equity

71% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$9,666 /month

Positive

Cash Flow Estimate:

$3,222 /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

$2,873/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$26,418

$1,493,960

2025

$430,000

$1,063,960

$1,493,960

Tax History

Year

Tax Paid

Assessed Value

2024

$26,418

$1,493,960

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Iberiabank

Conventional

$510,400

First

Jul 16, 2020

Aug 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$452,530

$1,158,470

71%

28%

$3,061/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$3,061/mo

$-489/mo

1.9%

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