Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$487,000

531 Brookhurst Drive, Dallas, TX, 75218

Off Market

3 Beds

1 Bath

1,212 Sq Ft

Single Family Residence

$287.95 / sqft

Built in 1950

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Microwave, Gas Water Heater

FlooringWood

Exterior

Lot Size8,085 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000519070000000

Lot Number6

SubdivisionLake Highlands

Land UseResidential

Legal DescriptionLAKE HIGHLANDS ESTATES 4 BLK L/6134 LT 6 INT202000246746 DD09092020 CO-DC 6134 00L 00600 3DA6134 00L

Census Tract012900

Assessed Land Value$363,830

Assessed Improvement Value$98,280

Assessment Year2025

About this property

Sophisticated updates on this charming cottage in Old Lake Highlands. Fall in love with the contemporary design choices that perfectly compliment this 1950's bungalow. Beautiful hardwood floors throughout. Nice open living- dining floor plan with views of the front & back yards. Tons of light flood the updated kitchen with quartz counter tops & stainless appliances with views to the back patio. Three generously sized bedrooms with amazing natural light. Fresh updated bathroom with tub tile surround, flooring & cabinetry. Lush backyard retreat has Japanese influenced gardens that create a relaxing environment that you'll never want to leave. Exemplary Hexter Elementary. Bike to White Rock Lake.

Investor Tools

$487,000

Estimated Property Value

$0Estimated Mortgage Balance

$116,650Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,922 /month

Positive

Cash Flow Estimate:

$974 /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

$784/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,975

$462,110

2025

$363,830

$98,280

$462,110

Tax History

Year

Tax Paid

Assessed Value

2024

$6,975

$462,110

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Willow Bend Mortgage Co

Conventional

$276,800

First

Sep 9, 2020

Oct 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$370,350

$116,650

23%

76%

$2,419/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,080/mo

$2,419/mo

$-339/mo

5.1%

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