1view

Owner Contacts

$336,000

NAL Estimated Property Value

432 N Denley Drive, Dallas, TX, 75203

Off Market

3 Beds

3 Bath

1,455 Sq Ft

$240.55 / sqft

Built in 2022

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesElectric Range, Microwave, Refrigerator

FlooringVinyl

Exterior

Lot Size2,382 sqft

Building Information

Year Built2022

Stories2

Roof Type105

Garage Spaces1

Land Information

APN00000761854000000

Lot Number5

SubdivisionDewberrys

Land UseResidential

Legal DescriptionDEWBERRYS BLK 1/7675 LOT 5 DENLEY DR INT202200239728 DD09062022 CO-DC 7675 001 00500 2007675 001

Census Tract021000

Assessed Land Value$80,750

Assessed Improvement Value$238,970

Assessment Year2025

About this property

Have you ever wanted to experience the breathtaking views and illuminating skyline of downtown Dallas from your neighborhood? Well, look no further! Welcome to this new construction home tucked away in the established and community driven neighborhood of The Bottoms. Ideal for those who enjoy urban living, this home offers an open living and kitchen concept with all new stainless steel appliances including the refrigerator, granite counter tops, and luxury plank floors. Enjoy your morning coffee on either the side or rear patio living spaces. REMAINING EXTERIOR ITEMS TO BE COMPLETED: a rear retaining wall, landscaping, front driveway, side patio, and sidewalk will be completed by early August. **BE CAREFUL AS YOU ENTER the WALKWAY AREA.**

Investor Tools

$336,000

Estimated Property Value

$316,361Estimated Mortgage Balance

$19,639Estimated Equity

5% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,100 /month

Positive

Cash Flow Estimate:

$700 /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

$657/month

$20/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,201

$319,720

2025

$80,750

$238,970

$319,720

Tax History

Year

Tax Paid

Assessed Value

2024

$6,201

$319,720

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Willow Bend Mortgage Co

Conventional

$339,500

First

Sep 6, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$316,361

$19,639

94%

$2,036/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,056/mo

$-84/mo

7.0%

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