B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$535,000

NAL Estimated Property Value

623 Brookhurst Dr, Dallas, TX, 75218

Off Market

2 Beds

2 Bath

1,450 Sq Ft

Single Family Residence

$2.21 / sqft

Built in 1950

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Dryer, Gas Range, Microwave, Refrigerator, Washer

FlooringVinyl, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size7,500 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000518569000000

Lot Number25

SubdivisionLake Highlands

Land UseResidential

Legal DescriptionLAKE HIGHLANDS ESTATES 4 BLK A/6134 LOT 25 INT202500047899 DD03062025 CO-DC 6134 00A 02500 3DA6134 00A

Census Tract012900

Assessed Land Value$337,500

Assessed Improvement Value$173,470

Assessment Year2025

About this property

Updated 1950's Old Lake Highlands home located minutes from White Rock Lake and highly acclaimed Hexter Elementary School. Renovations completed in 2022 include primary bath and the 480 SF of flex space (perfect for a home office or quarters) with a kitchenette, full bath, and energy efficient heating and HVAC unit (SF not included in the 1450 SF the main house). Hardwood floors in the main living area and bedrooms. Kitchen has stainless steel appliances, granite countertops, and breakfast bar. Kitchen opens both to the living area and family room (or dining) area. Large screened-in porch and detached 2-car garage. Fenced yard.

Investor Tools

$535,000

Estimated Property Value

$0Estimated Mortgage Balance

$535,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,210 /month

Positive

Cash Flow Estimate:

$1,070 /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

$1,154/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,173

$510,970

2025

$337,500

$173,470

$510,970

Tax History

Year

Tax Paid

Assessed Value

2024

$11,173

$510,970

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$535,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,650/mo

N/A

+$1,650/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