NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$849,000

4187 Wilada Drive, Dallas, TX, 75220

$1,091,251 ARV

Off Market

4 Beds

5 Bath

3,285 Sq Ft

Single Family Residence

$258.45 / sqft

Built in 2012

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Microwave, Refrigerator

FlooringCeramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters

Lot Size11,020 sqft

Building Information

Year Built2012

Stories2

Roof Type105

Garage Spaces2

Land Information

APN005081000010B0000

Lot Number10B

SubdivisionCochran Square

Land UseResidential

Legal DescriptionCOCHRAN SQUARE BLK 5081 LT 10B ACS 0.253 INT202000167474 DD06262020 CO-DC 5081 000 10B00 2DA5081 000

Census Tract009402

Assessed Land Value$661,200

Assessed Improvement Value$582,810

Assessment Year2025

About this property

Stunning custom built home in Midway Hollows is a private oasis. Beautiful Italian inspired custom pool with chiller and covered patio ideal for entertaining. Gourmet kitchen boasts dual gas ranges, granite counters, stainless steel appliances and abundant cabinetry. Hand-scrapped wood floors, energy efficient windows and natural light throughout. Two 16 Seer AC units. Downstairs master is the perfect retreat with large walk-in shower, jetted bathtub and separate vanities. Cozy office space off the master. Three upstairs bedrooms each with their own bathroom plus den or gameroom. Priced below tax value. 3 D Matterport tour available in listing supplements.

Investor Tools

$1,826,000

Estimated Property Value

$0Estimated Mortgage Balance

$1,215,024Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$1,091,250

Rent-to-Value Ratio: 0.72%

Rent Estimate

$10,956 /month

Positive

Cash Flow Estimate:

$3,652 /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

$2,229/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$17,619

$1,244,010

2025

$661,200

$582,810

$1,244,010

Tax History

Year

Tax Paid

Assessed Value

2024

$17,619

$1,244,010

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Primelending

Conventional

$667,800

First

Nov 18, 2021

Dec 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$610,976

$1,215,024

66%

33%

$4,004/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$4,004/mo

$-1,432/mo

1.7%

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