B+

NoAgentList RatingHow are grades calculated?

1view

$215,000

7932 Harmony Creek Road, Dallas, TX, 75237

$229,167 ARV

Off Market

4 Beds

3 Bath

2,330 Sq Ft

Single Family Residence

$92.27 / sqft

Built in 2002

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave

FlooringCeramic Tile

Exterior

Exterior FeaturesRain Gutters

Lot Size6,760 sqft

Building Information

Year Built2002

Stories2

Roof Type105

Garage Spaces2

Land Information

APN007554000G0390000

Lot Number39

SubdivisionUnity

Land UseResidential

Legal DescriptionUNITY ESTATES PH 2 BLK G/7554 LOT 39 INT201900255279 DD09232019 CO-DC 7554 00G 03900 4DA7554 00G

Census Tract010906

Assessed Land Value$70,000

Assessed Improvement Value$239,610

Assessment Year2025

About this property

Beautiful spacious home features a bright open floor plan. Master bedroom and half bath is downstairs and 3 bedrooms and entertainment space upstairs. Home offers a new 30 yr shingle roof, repaired foundation with a lifetime warranty, New toilets in both downstairs bathrooms, new baseboard molding downstairs, new flooring downstairs, new vanity in the master bathroom, lastly new stove. Home sits on a cul-de-sac and has a large backyard with cover patio, great for cookouts and family gatherings. Close to major highways, restaurants, and shopping.

Investor Tools

$309,610

Estimated Property Value

$0Estimated Mortgage Balance

$126,338Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$229,166

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,858 /month

Positive

Cash Flow Estimate:

$619 /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

$735/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,277

$309,610

2025

$70,000

$239,610

$309,610

Tax History

Year

Tax Paid

Assessed Value

2024

$7,277

$309,610

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Origin Bank

Fha

$211,105

Yes

First

Sep 23, 2019

Oct 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$183,272

$126,338

40%

59%

$1,266/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$1,266/mo

+$1,306/mo

10.0%

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