39Days on Market

11view

$415,000

$420,000

5011 Watson Drive, Dallas, TX, 75241

On Market

Price Drop

4 Beds

3 Bath

2,165 Sq Ft

Single Family Residence

$191.69 / sqft

Built in 2026

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms 3

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater

FlooringLaminate

Exterior

Lot Size10,685 sqft

Building Information

Garage Spaces2

Land Information

APN00000635287000000

Lot Number2

SubdivisionGoldmine 3

Land UseResidential

Legal DescriptionGOLDMINE 3 BLK F/6855 N 50' LT 2 INT200600307892 DD08102006 CO-DC 6855 00F 00200 2006855 00F

Census Tract008705

Assessed Land Value$70,000

Assessment Year2025

About this property

This stunning new home boasts four generously sized bedrooms, two full baths, and a convenient half bath. The open-concept main floor is bathed in natural light, highlighting the contemporary finishes and premium appliances. The expansive living room offers a cozy space for relaxation, while the gourmet kitchen, featuring a dining area and countertop seating, is perfect for both casual meals and entertaining. With every detail thoughtfully designed for comfort and style, this home is a must-see. Schedule your showing today!

Investor Tools

$281,007Estimated Mortgage Balance

$154,993Estimated Equity

35% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,616 /month

Positive

Cash Flow Estimate:

$872 /month

Interested in this property?

Alex Cortez

Only 1 Realty Group Dallas

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$312/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,559

$70,000

2025

$70,000

N/A

$70,000

Tax History

Year

Tax Paid

Assessed Value

2025

$1,559

$70,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rflf 4 Llc

Building Or Construction Loan

$283,478

First

Jan 22, 2026

Feb 2027

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$281,007

$154,993

35%

64%

$1,700/mo

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