B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$295,900

4123 David Phillips St, Dallas, TX, 75227

Off Market

3 Beds

2 Bath

1,712 Sq Ft

Single Family Residence

$172.84 / sqft

Built in 1986

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Electric Water Heater, Microwave

FlooringCarpet

Exterior

Lot Size5,433 sqft

Building Information

Year Built1986

Stories1

Roof Type105

Garage Spaces2

Land Information

APN0067870H000270000

Lot Number27

SubdivisionCedar Run Phase Ii

Land UseResidential

Legal DescriptionCEDAR RUN PHASE II BLK H/6787 LOT 27 INT202400235003 DD11142024 CO-DC 6787 H00 02700 4DA6787 H00

Census Tract012102

Assessed Land Value$50,000

Assessed Improvement Value$202,080

Assessment Year2025

About this property

Beautifully updated 3 Bedroom Home with No HOA and an extra room that could be an at home office or game room. Kitchen updated with Granite Countertops, Subway Backsplash Tile and new Stainless Appliances. New Roof installed. Freshly Painted Interior and Exterior. Luxury Vinyl Plank flooring installed throughout the first floor. New Carpets installed in Bedrooms. Master Bath update with matching Granite Countertop and huge walk-in shower. Hall Bath updated with matching Granite Countertop. Great split floor plan and open concept flow. You’ll have extra closets and a full-size separate laundry room too. New Garage Door installed. New Water Heater installed. New 2 inch Blinds Installed. All New Ceiling Fans and Lights installed.

Investor Tools

$270,000

Estimated Property Value

$284,113Estimated Mortgage Balance

$0Estimated Equity

-5% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,775 /month

Positive

Cash Flow Estimate:

$592 /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

$582/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,634

$252,080

2025

$50,000

$202,080

$252,080

Tax History

Year

Tax Paid

Assessed Value

2024

$5,634

$252,080

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$284,113

First

Nov 14, 2024

Dec 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$276,533

N/A

102%

$1,704/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,704/mo

+$268/mo

8.8%

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