B+

NoAgentList RatingHow are grades calculated?

6view

Owner Contacts

$178,000

NAL Estimated Property Value

414 Kirnwood Drive, Dallas, TX, 75232

Off Market

3 Beds

2 Bath

1,081 Sq Ft

Single Family Residence

$129.42 / sqft

Built in 1964

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

FlooringCarpet, Vinyl

Exterior

Lot Size7,502 sqft

Building Information

Year Built1964

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000751774000000

Lot Number8

SubdivisionOlde Farms

Land UseResidential

Legal DescriptionOLDE FARMS ESTATES BLK 4/7573 LOT 8 INT202000234524 DD08262020 CO-DC 7573 004 00800 2007573 004

Census Tract011105

Assessed Land Value$50,000

Assessed Improvement Value$125,550

Assessment Year2025

About this property

Cozy three bedrooms single story brick home with fenced yard, this home has new carpet and paint and ready for a new owner. This home offers quick access to the interstate.

Investor Tools

$178,000

Estimated Property Value

$123,872Estimated Mortgage Balance

$54,128Estimated Equity

30% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,068 /month

Positive

Cash Flow Estimate:

$356 /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

$401/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,924

$175,550

2025

$50,000

$125,550

$175,550

Tax History

Year

Tax Paid

Assessed Value

2024

$3,924

$175,550

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First Bank

Fha

$139,428

Yes

First

Aug 26, 2020

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$123,872

$54,128

30%

70%

$836/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$836/mo

+$1,136/mo

13.3%

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