NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,034,590

NAL Estimated Property Value

3812 Shady Hill Dr, Dallas, TX, 75229

Off Market

4 Beds

3 Bath

2,995 Sq Ft

Single Family Residence

$266.78 / sqft

Built in 1963

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Microwave, Refrigerator, Gas Water Heater

FlooringCeramic Tile, Marble, Wood

Exterior

Lot Size15,960 sqft

Building Information

Year Built1963

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000584047000000

Lot Number2

SubdivisionMidway Hills 6 - 2nd Inst

Land UseResidential

Legal DescriptionMIDWAY HILLS 6 - 2ND INST BLK 5/6407 LOT 2 SHADY HILL DR INT202100195689 DD06292021 CO-DC 6407 005 00200 1006407 005

Census Tract009609

Assessed Land Value$750,000

Assessed Improvement Value$284,590

Assessment Year2025

About this property

Conveniently located within walking distance to Withers Elementary, this updated 1-story ranch features an open floor plan that is perfect for entertaining friends & family. Large foyer welcomes you in with formals filled w natural light. Large den, kitchen, & breakfast area overlooks spacious covered patio & backyard. Kitchen features granite countertops, stainless steel appliances, gas cooktop, & walk-in pantry. Master suite features bath w dbl vanities, sep tub & shower, & custom designed closet. 2 BRs, each w two closets, share a hall BA w dbl vanities. Sep BR w adjacent BA located on opposite side of house makes great 4th bedroom or office space. Fantastic location & floor plan make this one not to miss!

Investor Tools

$1,034,590

Estimated Property Value

$709,761Estimated Mortgage Balance

$324,829Estimated Equity

31% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,208 /month

Positive

Cash Flow Estimate:

$2,069 /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

$1,657/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$14,713

$1,034,590

2025

$750,000

$284,590

$1,034,590

Tax History

Year

Tax Paid

Assessed Value

2024

$14,713

$1,034,590

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Origin Bank

Conventional

$415,500

First

Jun 29, 2021

Jul 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$709,761

$324,829

31%

69%

$4,517/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$4,517/mo

$-1,945/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