B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$501,000

3871 Gaspar Drive, Dallas, TX, 75220

Off Market

3 Beds

1 Bath

1,140 Sq Ft

Single Family Residence

$289.47 / sqft

Built in 1951

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater

FlooringCeramic Tile, Wood

Exterior

Lot Size7,141 sqft

Building Information

Year Built1951

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000529681000000

Lot Number26

SubdivisionDavilla Drive

Land UseResidential

Legal DescriptionDAVILLA DRIVE ESTATES BLK 4/6176 LOT 26 INT202000203358 DD07282020 CO-DC 6176 004 02600 1006176 004

Census Tract009401

Assessed Land Value$430,000

Assessed Improvement Value$49,520

Assessment Year2025

About this property

Rare to find completely remodeled home in Midway Hollow at a great price! New in the last 6 years: Roof, Electrical panel, HVAC, all redone kitchen and bath, granite and marble counters, new windows, water heater, wood fence (recently repainted), sprinkler system, insulation in exterior walls, Paint interior and exterior, stainless steel appliances, and on. Finished out 2 car garage. Smart home z-wave compatible lights, thermostat and locks. Retail and Central Market within walking distance and by Bachman running trail.

Investor Tools

$501,000

Estimated Property Value

$0Estimated Mortgage Balance

$223,045Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,006 /month

Positive

Cash Flow Estimate:

$1,002 /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

$723/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,166

$479,520

2025

$430,000

$49,520

$479,520

Tax History

Year

Tax Paid

Assessed Value

2024

$6,166

$479,520

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Conventional

$313,500

First

Jul 28, 2020

Aug 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$277,955

$223,045

44%

55%

$1,880/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,880/mo

+$92/mo

4.7%

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