A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,733,000

NAL Estimated Property Value

4315 San Gabriel Drive, Dallas, TX, 75229

Off Market

4 Beds

4 Bath

3,120 Sq Ft

Single Family Residence

$240.35 / sqft

Built in 1965

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

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

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size19,877 sqft

Building Information

Year Built1965

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000581497000000

Lot Number7

SubdivisionSan Gabriel

Land UseResidential

Legal DescriptionSAN GABRIEL ESTATES BLK 1/6400 LOT 7 INT201800274364 DD10122018 CO-DC 6400 001 00700 1006400 001

Census Tract013500

Assessed Land Value$600,000

Assessed Improvement Value$374,000

Assessment Year2025

About this property

Beautifully updated home on oversized lot. Light & bright home with handscraped hardwood floors & plantation shutters. Formal living & dining rooms. Kitchen has stainless steel appliances & opens to breakfast area. Large den with vaulted ceilings & fireplace. Spacious master suite has recently remodeled spa-like bath with double vanities, separate tub and shower, and large walk-in closet. Two bedrooms share a Jack & Jill bath. Private bedroom with full bath is perfect for guests or used as a private study. Large patio area & tons of backyard & side yard space for entertaining family and friends.

Investor Tools

$1,733,000

Estimated Property Value

$381,348Estimated Mortgage Balance

$1,351,652Estimated Equity

77% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$10,398 /month

Positive

Cash Flow Estimate:

$3,466 /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

$2,084/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$16,340

$974,000

2025

$600,000

$374,000

$974,000

Tax History

Year

Tax Paid

Assessed Value

2024

$16,340

$974,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Synergy One Lending

Conventional

$431,000

First

Jun 11, 2020

Jul 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$381,348

$1,351,652

77%

22%

$2,585/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$2,585/mo

$-13/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