NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,846,000

NAL Estimated Property Value

49 Downs Lake Circle, Dallas, TX, 75230

Off Market

4 Beds

6 Bath

5,535 Sq Ft

Single Family Residence

$243.9 / sqft

Built in 1997

Property Lead Type:

Off-Market ListHigh EquityCash Buyers

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Bathrooms Half 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Double Oven, Electric Oven, Gas Cooktop, Gas Range, Microwave

FlooringCarpet, Other, Wood

Exterior

Private Pool

Lot Size10,553 sqft

Building Information

Year Built1997

Stories1

Roof Type104

Garage Spaces3

Land Information

APN00745700E10250000

Lot Number25

SubdivisionDowns Of Hillcrest Ph 2

Land UseResidential

Legal DescriptionDOWNS OF HILLCREST PH 2 BLK E-1/7457 LT 25 INT202100009922 DD01082021 CO-DC 7457 0E1 02500 3DA7457 0E1

Census Tract013201

Assessed Land Value$443,230

Assessed Improvement Value$1,033,100

Assessment Year2025

About this property

Just bring your belongings and move in! House has been transformed from 2019 to 2020. A wow across the board in updates! Front exterior white, windows, front door, landscape, garage doors, HVAC, Control 4, pool, lighting, interior paint, stylish light fixtures throughout to name a few! The Downs of Hillcrest residents enjoy 24-hour gated manned security. See I plan in the media section for the floorplan. See amenity sheet in the media section for improvements.

Investor Tools

$1,846,000

Estimated Property Value

$0Estimated Mortgage Balance

$1,846,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$11,076 /month

Positive

Cash Flow Estimate:

$3,692 /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

$3,051/month

$4,450/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$27,377

$1,476,330

2025

$443,230

$1,033,100

$1,476,330

Tax History

Year

Tax Paid

Assessed Value

2024

$27,377

$1,476,330

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$1,846,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$4,450/mo

$-1,878/mo

1.7%

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