Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$354,256

NAL Estimated Property Value

4107 Shadow Gables Dr, Dallas, TX, 75287

Off Market

2 Beds

2 Bath

1,271 Sq Ft

Single Family Residence

$236.03 / sqft

Built in 1984

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave

FlooringCeramic Tile, Laminate

Exterior

Exterior FeaturesCourtyard, Rain Gutters, Uncovered Courtyard

Building Information

Year Built1984

Stories1

Roof Type105

Garage Spaces1

Land Information

APNR-1310-010-0110-1

Lot Number11

SubdivisionBent Tree Gables (Cda)

Land UseResidential

Legal DescriptionBENT TREE GABLES (CDA), BLK 10/8705, LOT 11

Census Tract031704

Assessed Land Value$100,000

Assessed Improvement Value$254,256

Assessment Year2025

About this property

BEAUTIFULLY maintained, LIGHT & BRIGHT 1 story with no steps located in North Dallas & convenient to the Dallas North Tollway. Enjoy sitting on the WARM & INVITING front porch. A VAULTED ceiling greets you in the SPACIOUS living room with a woodburning fireplace & door out to a PRIVATE courtyard. Kitchen has GRANITE countertops, tumbled marble backsplash, SS appliances, a pantry & a door out to the second private courtyard. SIZABLE SPLIT bedroom with vaulted ceiling, ensuite bath & walk-in closet plus a door out to the second private courtyard. BONUS ROOM makes a perfect office, second living area, craft room or exercise room. Second bedroom is split with vaulted ceiling, ENSUITE BATH with walk-in closet. UPGRADES include laminate and tile flooring thru-out & PLANTATION SHUTTERS on all the windows & doors. One car ATTACHED garage. HOA MAINTAINS the FRONT YARD in the monthly fees.

Investor Tools

$354,256

Estimated Property Value

$270,465Estimated Mortgage Balance

$83,791Estimated Equity

23% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,126 /month

Positive

Cash Flow Estimate:

$709 /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

$478/month

$130/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,970

$354,256

2025

$100,000

$254,256

$354,256

Tax History

Year

Tax Paid

Assessed Value

2024

$3,970

$354,256

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Gold Star Mortgage Financial Group Corp

Conventional

$279,200

First

Aug 23, 2024

Sep 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$270,465

$83,791

23%

76%

$1,674/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,220/mo

$1,804/mo

+$416/mo

7.5%

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