NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,769,470

NAL Estimated Property Value

414 Edgelake, Dallas, TX, 75218

Off Market

5 Beds

4 Bath

1,497 Sq Ft

Single Family Residence

$383.43 / sqft

Built in 1950

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 5

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesElectric Range

FlooringCeramic Tile, Wood

Exterior

Lot Size21,273 sqft

Building Information

Year Built2024

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000392830000000

Lot Number22

SubdivisionLake Highlands

Land UseResidential

Legal DescriptionLAKE HIGHLANDS ESTATES BLK 2/5401 LT 22 EDGE LAKE & PEAVY RD INT202300106651 DD05302023 CO-DC 5401 002 02200 3005401 002

Census Tract012900

Assessed Land Value$717,960

Assessed Improvement Value$1,051,510

Assessment Year2025

About this property

Build your dream home on almost a half-acre lot in Lake Highlands Estates with beautiful views of the downtown skyline and seasonal views of White Rock Lake. alk or bike to the lake and explore the extensive hike and bike trails. Enjoy the gorgeous sunsets, fishing off the piers, boating at one of the sailing clubs, playing at the dog park, or strolling the grounds of the Dallas Arboretum. A great location with nearby shopping and dining with quick access to downtown NW Hwy, 75, I30, 635, and DART.

Investor Tools

$1,769,470

Estimated Property Value

$1,442,864Estimated Mortgage Balance

$326,606Estimated Equity

18% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$10,617 /month

Positive

Cash Flow Estimate:

$3,539 /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

$2,074/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$16,047

$1,769,470

2025

$717,960

$1,051,510

$1,769,470

Tax History

Year

Tax Paid

Assessed Value

2024

$16,047

$1,769,470

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

North Dallas Bank & Trust Co

Conventional

$1,500,000

First

Aug 16, 2023

Aug 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,442,864

$326,606

18%

82%

$8,631/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,710/mo

$8,631/mo

$-5,921/mo

1.8%

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