A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$546,000

NAL Estimated Property Value

7820 El Pastel Drive, Dallas, TX, 75248

Off Market

3 Beds

3 Bath

1,880 Sq Ft

Single Family Residence

$180.8 / sqft

Built in 1967

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Gas Water Heater

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Lot Size8,684 sqft

Building Information

Year Built1967

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000798958000000

Lot Number18

SubdivisionRichardson Hgts

Land UseResidential

Legal DescriptionRICHARDSON HGTS ESTS WEST 3RD SEC BLK 30/8196 LT 18 INT201900122895 DD05092019 CO-DC 8196 030 01800 3DA8196 030

Census Tract013605

Assessed Land Value$160,000

Assessed Improvement Value$314,720

Assessment Year2025

About this property

Lovely drive up to this well maintained ranch style 3 bedroom, 2.1 bath home with 2 car garage located in Richardson ISD. Great floor plan offers formal living and dining room with spacious family room featuring see-through fireplace. Recently updated, bright kitchen with stainless steel refrigerator that remains, electric range, dishwasher, disposal and microwave. Large master bedroom is separate from secondary bedrooms. Open patio overlooks large back yard.

Investor Tools

$546,000

Estimated Property Value

$284,539Estimated Mortgage Balance

$261,461Estimated Equity

47% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,276 /month

Positive

Cash Flow Estimate:

$1,092 /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

$883/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,872

$474,720

2025

$160,000

$314,720

$474,720

Tax History

Year

Tax Paid

Assessed Value

2024

$7,872

$474,720

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Titus38 Llc

Conventional

$317,700

First

Dec 15, 2020

Jan 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$284,539

$261,461

47%

52%

$1,905/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,280/mo

$1,905/mo

+$375/mo

5.0%

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