1view

Owner Contacts

$604,360

NAL Estimated Property Value

8022 Emerald Rock Dr, Dallas, TX, 75228

Off Market

3 Beds

3 Bath

1,889 Sq Ft

Single Family Residence

$1.72 / sqft

Built in 2021

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

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

Exterior

Exterior FeaturesDog Run, Private Yard

Lot Size1,836 sqft

Building Information

Year Built2021

Stories2

Roof Type105

Garage Spaces2

Land Information

APN007037000A0100000

Lot Number10

Land UseResidential

Legal DescriptionGROVE AT WHITE ROCK HILLS BLK A/7037 LT 10 INT202100250563 DD08202021 CO-DC 7037 00A 01000 1DA7037 00A

Census Tract012209

Assessed Land Value$75,000

Assessed Improvement Value$529,360

Assessment Year2025

About this property

Available for immediate move-in! Stunning 2-story modern home just a bike ride away from White Rock Lake! Boasting 3BR & 2.5 BA with features including natural light, open space living, high ceilings, gourmet chef kitchen with large quartz island, gas stove, SS appliances, hardwood floors, carpet in bedrooms, decorative lighting, large balcony, 2 car garage & more! Enjoy the outdoor patio or balcony while you relax with a morning cup of coffee! Less than 10 minute drive into Downtown Dallas, easy access to major highways, not to mention plenty of shops and restaurants nearby! Gated and secured community. Just outside the community, enjoy access to trails including the upcoming and highly-recognized Loop! Refrigerator, washer & dryer included. Furnished Option Available upon request. Lease by August 15th and get a new Google Nest Hub Smart Display!

Investor Tools

$604,360

Estimated Property Value

$437,684Estimated Mortgage Balance

$166,676Estimated Equity

27% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,626 /month

Positive

Cash Flow Estimate:

$1,209 /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

$1,031/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,346

$604,360

2025

$75,000

$529,360

$604,360

Tax History

Year

Tax Paid

Assessed Value

2024

$9,346

$604,360

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

The Federal Savings Bank

Conventional

$481,120

First

Aug 20, 2021

Sep 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$437,684

$166,676

27%

72%

$2,885/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,885/mo

$-913/mo

3.9%

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