NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$177,900

NAL Estimated Property Value

4738 E Frio Drive, Dallas, TX, 75216

Off Market

2 Beds

2 Bath

864 Sq Ft

Single Family Residence

$208.33 / sqft

Built in 1936

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Refrigerator, Electric Water Heater

FlooringCeramic Tile

Exterior

Exterior FeaturesStorage

Lot Size7,312 sqft

Building Information

Year Built1936

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000318808000000

SubdivisionLawrence

Land UseResidential

Legal DescriptionGLENDALE ACRES BLK D/4355 TR 6D FRIO & ADELAIDE INT202100183338 DD06182021 CO-DC 4355 00D 06D00 2DA4355 00D

Census Tract005700

Assessed Land Value$75,000

Assessed Improvement Value$102,900

Assessment Year2025

About this property

LIKE NEW Wonderfully remodeled 2 bedroom 2 bath home, on a large corner lot, fully fenced. Beautiful wrought iron fencing, with, remote security gate. Home has new roof, windows, flooring, elec, HVAC, and plumbing! Large rooms, and window, high ceilings, and designer paint and fixtures, makes this home perfect for downsizing, or first time homeowners. Brand new two car cedar carport with pitched ceiling, and ample storage. Separate office or storage building with electric. Close to VA, Downtown, Methodist and St Paul hospitals. The Carport with storage, has been newly built. Come out and see this home, and make it your own.

Investor Tools

$177,900

Estimated Property Value

$171,880Estimated Mortgage Balance

$6,020Estimated Equity

3% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,080 /month

Positive

Cash Flow Estimate:

$360 /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

$279/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,456

$177,900

2025

$75,000

$102,900

$177,900

Tax History

Year

Tax Paid

Assessed Value

2024

$2,456

$177,900

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

$184,140

Yes

First

Jun 18, 2021

Jul 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$171,880

$6,020

97%

$1,139/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,139/mo

+$426/mo

10.6%

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