NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$357,280

NAL Estimated Property Value

7612 Woodthrush Drive 10, Dallas, TX, 75230

Off Market

3 Beds

3 Bath

1,600 Sq Ft

Condos / Townhouses

$168.13 / sqft

Built in 1969

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Plumbed For Ice Maker, Refrigerator

FlooringCarpet, Ceramic Tile

Exterior

Private Pool

Exterior FeaturesBalcony, Rain Gutters, Storage

Lot Size22,686 sqft

Building Information

Year Built1969

Stories2

Roof Type105

Land Information

APN00000706339320000

Lot Number6-25

SubdivisionPagewood Townhouses Ph 1

Land UseResidential

Legal DescriptionPAGEWOOD TOWNHOUSES PH 1 BLK C/7288 LTS 6-25 BLDG 2 UNIT 10 CE 1.15% INT202100097711 DD04012021 CO-DC 7288 00C 00600 1007288

Census Tract013106

Assessed Land Value$26,090

Assessed Improvement Value$331,190

Assessment Year2025

About this property

Updated move-in ready Condo in Pagewood Community. 2 stories with 3 spacious bedrooms, 2.1 baths. Living room has wood burning fireplace and opens to the attached solarium for convenient enjoyment while overlooking the landscaped courtyard with water feature. Master has French doors leading to large balcony. Kitchen has granite counter, tile flooring and an office area. Plenty of closets throughout. Custom built wood shed near carport. Additional amenities include 2 pools, tennis courts, park, clubhouse, and two covered carports in the back with patio access and custom built Morgan shed. Close to Trader Joe’s, restaurants, shops, schools and all major highways.

Investor Tools

$357,280

Estimated Property Value

$226,672Estimated Mortgage Balance

$130,608Estimated Equity

36% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,144 /month

Positive

Cash Flow Estimate:

$715 /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

$553/month

$356/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,850

$357,280

2025

$26,090

$331,190

$357,280

Tax History

Year

Tax Paid

Assessed Value

2024

$4,850

$357,280

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Colonial National Mortgage

Conventional

$251,100

First

Apr 1, 2021

May 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$226,672

$130,608

36%

63%

$1,506/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,862/mo

+$110/mo

6.6%

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