1view

Owner Contacts

$1,067,000

NAL Estimated Property Value

4503 Kelton Drive, Dallas, TX, 75209

Off Market

4 Beds

5 Bath

2,707 Sq Ft

Single Family Residence

$332.1 / sqft

Built in 2020

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringConcrete

Exterior

Lot Size8,142 sqft

Building Information

Year Built2019

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000352741000000

Lot Number5

SubdivisionGreenway Terrace

Land UseResidential

Legal DescriptionGREENWAY TERRACE BLK 1/4993 LOT 5 KELTON DR & BRISTOL INT202100019625 DD01212021 CO-DC 4993 001 000 1004993 001

Census Tract007102

Assessed Land Value$300,000

Assessed Improvement Value$767,000

Assessment Year2025

About this property

Architecturally significant home, imagined by architect, Josh Nimmo. This unique modern, in up-and-coming neighborhood, Inwood Park will leave buyers drooling. The exterior Rip Rap gabian fence is imaginative. An Ipe pier greets visitors & welcomes them into the front courtyard. A 32’ sliding glass door connects the living to the exterior elements. Inside, the arched ceiling creates a living arena for adult play. The kitchen bookends the expanse with its 18’ island & European Porcelanosa cabinets. Thermador appliances are a given. The master suite is your ultimate RETREAT. The shower is both indoor & outdoor depending on your mood & the closet is daunting. DWELL where it matters, because it is YOUR LIFE!!!

Investor Tools

$1,067,000

Estimated Property Value

$671,258Estimated Mortgage Balance

$395,742Estimated Equity

37% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,402 /month

Positive

Cash Flow Estimate:

$2,134 /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

$1,947/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$18,031

$1,067,000

2025

$300,000

$767,000

$1,067,000

Tax History

Year

Tax Paid

Assessed Value

2024

$18,031

$1,067,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of England

Conventional

$548,000

First

Jan 21, 2021

Feb 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$671,258

$395,742

37%

63%

$4,486/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,090/mo

$4,486/mo

$-1,396/mo

3.5%

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