B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$489,000

7813 Linwood Ave, Dallas, TX, 75209

Off Market

2 Beds

2 Bath

2,204 Sq Ft

Single Family Residence

$221.87 / sqft

Built in 2006

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony, Rain Gutters, Lighting, Other, Private Yard

Lot Size2,336 sqft

Building Information

Year Built2006

Stories3

Roof Type104

Garage Spaces2

Land Information

APN004822000A23E0000

Lot Number23E

SubdivisionLinwood Villas

Land UseResidential

Legal DescriptionLINWOOD VILLAS BLK A/4822 LOT 23E INT202100190745 DD06242021 CO-DC 4822 00A 23E00 2DA4822 00A

Census Tract007102

Assessed Land Value$200,000

Assessed Improvement Value$456,680

Assessment Year2025

About this property

Stunner in hot Inwood Park. Fantastic location, mere blocks to top restaurants, shopping and Inwood Village. Minutes drive to Love Field. Enter this gorgeously updated home by passing thru the gated courtyard with breathtaking views of the mature landscape. Be greeted by the many recent upgrades. Open living area with wood floors, bright remodeled kitchen; fresh paint on every wall; all new lighting; updated guest bathroom; and modern entryway tile. HVAC replaced in 2019_2nd & 3rd fl unit. Nests thermostats on all floors, smart lock front door and garage. Outdoor space on all THREE floors (two with Mediterranean style tile) - cozy, fenced backyard with turf, a low maintenance oasis.

Investor Tools

$660,000

Estimated Property Value

$409,200Estimated Mortgage Balance

$289,171Estimated Equity

38% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,960 /month

Positive

Cash Flow Estimate:

$1,320 /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

$1,058/month

$130/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,393

$656,680

2025

$200,000

$456,680

$656,680

Tax History

Year

Tax Paid

Assessed Value

2024

$9,393

$656,680

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

A & N Mortgage Services Inc

Conventional

$409,200

First

Jun 24, 2021

Jul 2036

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$370,829

$289,171

43%

56%

$2,454/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,880/mo

$2,584/mo

$-704/mo

3.4%

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