6view

Owner Contacts

$1,468,000

NAL Estimated Property Value

3974 Beechwood Lane, Dallas, TX, 75220

Off Market

4 Beds

4 Bath

3,293 Sq Ft

$283.94 / sqft

Built in 2018

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Microwave, Convection Oven, Plumbed For Ice Maker, Tankless Water Heater, Wine Cooler

FlooringCarpet, Ceramic Tile, Stone, Wood

Exterior

Exterior FeaturesBalcony, Rain Gutters

Lot Size7,459 sqft

Building Information

Year Built2018

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000526081000000

Lot Number22

SubdivisionGlenridge

Land UseResidential

Legal DescriptionGLENRIDGE ESTATES 2 BLK 21/6147 LOT 22 INT201900133695 DD05232019 CO-DC 6147 021 02200 1006147 021

Census Tract009401

Assessed Land Value$500,000

Assessed Improvement Value$955,470

Assessment Year2025

About this property

**SELLER IS OFFERING A $30,000 ALLOWANCE FOR SMART HOME FEATURES LIKE SHADES, CAMERAS, SPEAKERS OR OUTDOOR LIVING CENTER FOR LIST PRICE OFFERS**SEE THE 3-D VIRTUAL TOUR LINK!** Prepare to be excited as you enter this fantastic Contemporary Smart Home by the Avant Group with the master suite & second bedroom on the ground level, bright kitchen with custom gray & white cabinets, 3-Dimensional backsplash & Bertazzonni Appliances. The master suite is outfitted w organic black quartz counters, dual floating vanities, rainfall shower, vessel tub & a closet fit for your Queen. Upstairs, you will find a nice sized game room with covered balcony that separates the two bedrooms with en suite bathrooms.

Investor Tools

$1,468,000

Estimated Property Value

$1,259,232Estimated Mortgage Balance

$208,768Estimated Equity

14% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$8,808 /month

Positive

Cash Flow Estimate:

$2,936 /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

$2,627/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$24,189

$1,455,470

2025

$500,000

$955,470

$1,455,470

Tax History

Year

Tax Paid

Assessed Value

2024

$24,189

$1,455,470

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First Option Lending Llc

Unknown

$1,276,000

First

Aug 22, 2025

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,259,232

$208,768

14%

86%

$7,651/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$7,651/mo

$-5,079/mo

2.1%

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