A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$695,000

4456 Harvest Hill Rd, Dallas, TX, 75244

$903,500 ARV

Off Market

4 Beds

4 Bath

3,967 Sq Ft

Single Family Residence

$175.2 / sqft

Built in 1967

Property Lead Type:

Off-Market ListARV FlipAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop

FlooringCarpet, Ceramic Tile, Marble

Exterior

Private Pool

Exterior FeaturesRain Gutters

Lot Size15,000 sqft

Building Information

Year Built1967

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000809050000000

Lot Number6

Land UseResidential

Legal DescriptionSCHREIBER MANOR 4TH INST BLK 6/8396 LT 6 INT201900202000 DD07312019 CO-DC 8396 006 00600 1DA8396 006

Census Tract009603

Assessed Land Value$637,500

Assessed Improvement Value$292,500

Assessment Year2025

About this property

EXCEPTIONAL 1 STORY TASTEFULLY UPDATED WITH UNIQUE & DESIRED FEATURES, RELAXING OVERSIZED COVERED BACK PATIO OVERLOOKING PICTURESQUE POOL. Interior features inviting front doors which leads to attractive foyer open to elegant great room, dining & formal living. Recently remodeled gourmet style kitchen w hidden extras. Massive game room w wet bar ideal for entertaining. The Master's suite, bathroom & closets were updated w luxury in mind. Secondary bedrooms, a few en-suites, are split w walk-in closets. Additional cedar closet & storage are a huge plus. Exterior w relaxing pool, privacy fence, circular driveway, added storage closet, side yard, recent Composition Impact Resistant Class 4 roof & radiant barrier.

Investor Tools

$1,292,000

Estimated Property Value

$450,000Estimated Mortgage Balance

$830,744Estimated Equity

65% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)*

$903,500

Rent-to-Value Ratio: 0.72%

Rent Estimate

$7,752 /month

Positive

Cash Flow Estimate:

$2,584 /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

$1,886/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$16,172

$930,000

2025

$637,500

$292,500

$930,000

Tax History

Year

Tax Paid

Assessed Value

2024

$16,172

$930,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

One American Bank

Conventional

$450,000

First

Jul 31, 2019

Aug 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$461,256

$830,744

64%

36%

$3,133/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,190/mo

$3,133/mo

+$57/mo

3.0%

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