Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$876,810

NAL Estimated Property Value

803 Brookhurst Dr, Dallas, TX, 75218

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths2,804 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$331.67 / sqft
Year BuiltBuilt in 1955

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 4Bathrooms Full 4
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Cooktop

Exterior

Lot Size7,500 sqft

Building Information

Year Built1955
Stories1
Roof Type105
Garage Spaces2

Land Information

APN00000518134000000
Lot Number38
SubdivisionLake Terrace
Land UseResidential
Legal DescriptionLAKE TERRACE BLK E/6133 LT 38 INT20220002285 DD01242022 CO-DC 6133 00E 03800 3DA6133 00E
Census Tract012900
Assessed Land Value$300,000
Assessed Improvement Value$576,810
Assessment Year2025

About this property

Welcome to the vacation that lasts a lifetime--a sprawling ranch house with character and style that blends resort with reality and nature with now. Located in a tree-lined neighborhood minutes to White Rock Lake, the Arboretum and with quick access to downtown. Newly renovated in 2023, the home boasts 4 bedrooms and 4 bathrooms, with 3 generous sized bedrooms being ensuite. Vaulted ceiling family room is prewired with 6.1 speakers. The spa-like master suite has vaulted ceiling and a shower with 6 jets paired with a hammered copper soaking tub. Pier & Beam foundation makes maintaining the house easier. The detached insulated 2-car garage has an upgraded insulated glass sectional door, a 220V outlet ready for your EV charger and HVAC ready make an easy conversion to ADU. Beautiful outdoors feature circular driveway, curated landscape, water features, a vegetable & herb garden, $12K artificial turf, gated driveway in the back and a patio with build-in cabinets and granite countertop. Hexter Elementary School is just down the street and is under a $39M re-build construction project to be finished Dec 2025

Investor Tools

Property Icon
$876,810
Estimated Property Value
$735,920Estimated Mortgage Balance
$140,890Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,580 /month
Positive
Cash Flow Estimate:
$1,860 /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
$1,739/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,486
$876,810
2025
$300,000
$576,810
$876,810
No

Tax History

Year
Tax Paid
Assessed Value
2024
$16,486
$876,810

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Integrity Mortgage Corporation Of Texas
Va
$739,125
Yes
First
Feb 27, 2026
Mar 2041

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$735,920
$140,890
16%
84%
$4,432/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
$4,432/mo
$-1,722/mo
3.7%

Learn About the Market: Opportunity in Dallas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~0.8%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$318,600

Unemployment Rate

Unemployment Rate

3.60%

Price Trend

Price Trend

~2–3% YoY growth

New Permits

New Permits

~5,500 units

City: Dallas

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

803 Brookhurst Dr | Property Details | No Agent List