NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,042,000

NAL Estimated Property Value

4535 Harvest Hill Road, Dallas, TX, 75244

Off Market

4 Beds

4 Bath

3,374 Sq Ft

Single Family Residence

$216.33 / sqft

Built in 1966

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesTrash Compactor, Dishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Gas Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters

Lot Size15,000 sqft

Building Information

Year Built1966

Stories1

Roof Type105

Garage Spaces3

Land Information

APN00000809005000000

Lot Number15

SubdivisionSchreiber Manor 5th Inst

Land UseResidential

Legal DescriptionSCHREIBER MANOR 5TH INST BLK 5/8396 LT 15 INT202200028053 DD01282022 CO-DC 8396 005 01500 1DA8396 005

Census Tract009603

Assessed Land Value$637,500

Assessed Improvement Value$185,060

Assessment Year2025

About this property

Beautiful ranch style home nestled in oak trees and located in the North Dallas private school corridor with close proximity to major highways,Northaven Trail,retail and restaurants. Situated on .344 acre lot,this home boasts 4 bedrooms, 3.5 baths,and 3 living areas. Main living area is open to sunroom,has vaulted ceiling,fp,built ins, and wall of windows providing natural light and view of relaxing pool. Efficient kitchen with white couuntertops opens to breakfast room with built in hutch. Wet bar with sink and wine fridge is located in the sunroom and provides perfect flow for entertaining.Master suite and two bedrooms on east wing with guest room and full bath on west wing.Mstr bath has separate tub,shower.

Investor Tools

$1,042,000

Estimated Property Value

$448,769Estimated Mortgage Balance

$593,231Estimated Equity

56% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,252 /month

Positive

Cash Flow Estimate:

$2,084 /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

$1,287/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,230

$822,560

2025

$637,500

$185,060

$822,560

Tax History

Year

Tax Paid

Assessed Value

2024

$10,230

$822,560

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guaranteed Rate Inc

Conventional

$499,087

First

Feb 28, 2021

Feb 2037

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$448,769

$593,231

56%

43%

$2,993/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,190/mo

$2,993/mo

+$197/mo

3.7%

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