NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$285,800

NAL Estimated Property Value

437 Forsythe Drive, Dallas, TX, 75217

Off Market

3 Beds

2 Bath

1,412 Sq Ft

Single Family Residence

$179.25 / sqft

Built in 1964

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal

FlooringWood

Exterior

Lot Size8,453 sqft

Building Information

Year Built1964

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000556597000000

Lot Number13

SubdivisionWoodland City

Land UseResidential

Legal DescriptionWOODLAND CITY LOT 13 FORSYTHE DR INT202200325921 DD12302022 CO-DC 6264 000 01300 3006264 000

Census Tract011601

Assessed Land Value$50,000

Assessed Improvement Value$235,800

Assessment Year2025

About this property

VERY NICELY DONE 3 BED 2 BATH 2 CAR GARAGE BRICK HOME. REMODELED TOP TO BOTTOM PER OWNER. ALL NEW COUNTERS, CABINETS, FRESH PAINT, NEW HVAC , NEW WATER HEATER,. NEW SEWER LINE AND MUCH MORE. LIST OF UPDATES IN MEDIA INCLUDING PREVIOUS FOUNDATION REPAIR AND WARRANTY. SEE SURVEY IN MEDIA TO SHOW LARGE LOT AND YARD. GREAT LOOKING HOME CLOSE TO HIGHWAYS. PRIVATE LENDER AVAILABLE FOR ITIN BUYERS OR LOW CREDIT BUYERS. CALL AGENT FOR DETAILS. SELLER IS A LICENSED REAL ESTATE AGENT -BROKER IN THE STATE OF TEXAS.

Investor Tools

$285,800

Estimated Property Value

$208,910Estimated Mortgage Balance

$76,890Estimated Equity

26% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,715 /month

Positive

Cash Flow Estimate:

$572 /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

$577/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,498

$285,800

2025

$50,000

$235,800

$285,800

Tax History

Year

Tax Paid

Assessed Value

2024

$5,498

$285,800

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Baird Family Trust

Purchase Money Mortgage

$223,000

First

Dec 30, 2022

Dec 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$208,910

$76,890

26%

73%

$1,337/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,337/mo

+$635/mo

8.3%

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