NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$205,000

NAL Estimated Property Value

382 Beautycrest Court, Dallas, TX, 75217

Off Market

3 Beds

2 Bath

1,263 Sq Ft

Single Family Residence

$201.9 / sqft

Built in 1962

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven

FlooringCarpet

Exterior

Lot Size10,482 sqft

Building Information

Year Built1962

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000774313000000

Lot Number29

SubdivisionCrawford Park Terrace

Land UseResidential

Legal DescriptionCRAWFORD PARK TERRACE BLK 2/7877 LOT 29 BEAUTYCREST CT & BEAUTYCREST DR INT202200286970 DD11012022 CO-DC 7877 002 02900

Census Tract011701

Assessed Land Value$60,000

Assessed Improvement Value$129,280

Assessment Year2025

About this property

ALL UPDATED AND MOVE IN READY! ALL THE WORK HAS BEEN DONE FOR YOU! Light and inviting with plenty of big windows. New roof 2022. New HVAC 2022 + extra insulation + new Low.E windows 2022 = Low bills for You! Open floor plan has new Luxury plank vinyl flooring 2022. Fresh paint and new carpet 2022. Sits on a cul-de-sac so you have an extra wide back yard, great for family fun! Nestled under mature trees in a quiet pocket. Big 2 car garage. Per tax roll living space = 1263. Garage space = 441 ft. Total if garage were converted to living space would be 1704 ft. THIS PROPERTY IS NOT FOR RENT.

Investor Tools

$205,000

Estimated Property Value

$233,229Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,530 /month

Positive

Cash Flow Estimate:

$510 /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

$438/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,230

$189,280

2025

$60,000

$129,280

$189,280

Tax History

Year

Tax Paid

Assessed Value

2024

$4,230

$189,280

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Fha

$249,399

Yes

First

Nov 1, 2022

Nov 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$233,229

N/A

114%

$1,496/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,496/mo

+$476/mo

11.5%

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