7view

Owner Contacts

$381,000

NAL Estimated Property Value

4451 Cinnabar Drive, Dallas, TX, 75227

Off Market

3 Beds

3 Bath

2,228 Sq Ft

$150.31 / sqft

Built in 1981

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator

FlooringCeramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters, Private Yard, Storage

Building Information

Year Built1981

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000515482260000

SubdivisionBuckner Terrace 8th Sec 2nd Inst

Land UseResidential

Legal DescriptionBUCKNER TERRACE 8TH SEC 2ND INST BLK P/6127 LT 14 INT202100326561 DD10252021 CO-DC 6127 00P 01400 3DA6127 00P

Census Tract012207

Assessment Year2025

About this property

Nicely updated & Move In Ready. Gorgeous Home on .24 acre landscaped corner lot New paint Granite & backsplash in Kitchen New glass in windows New fence New Roof 8-19 New AC 2016 New compressor Granite in baths New hardware in baths & wetbar New ceiling fans Features 2 living 2 dining + exercise-sunroom. Ceramic Tile & beautiful laminate flooring No carpet 2 fireplaces - 1 in Mstr Bdrm Wetbar & half bath in den-office off living rm looks onto back patio. Mstr bath has his & hers vanities & walk in closets with jacuzzi tub & separate shower. 2 sheds in backyard. Amazing location walking distance to park close to everything Easy access to I-30. 15 min to downtown No HOA. All reasonable offers will be considered

Investor Tools

$381,000

Estimated Property Value

$10,383Estimated Mortgage Balance

$370,617Estimated Equity

97% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,286 /month

Positive

Cash Flow Estimate:

$762 /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

$611/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,432

$340,570

2025

N/A

$340,570

Tax History

Year

Tax Paid

Assessed Value

2024

$5,432

$340,570

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Department Of Housing & Urban Dev

Fha

$10,701

Yes

First

Sep 11, 2024

Nov 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$10,383

$370,617

97%

$65/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$65/mo

+$1,907/mo

6.2%

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