B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$265,000

8054 Genesis Dr, Dallas, TX, 75232

Off Market

3 Beds

2 Bath

1,772 Sq Ft

Single Family Residence

$149.55 / sqft

Built in 2005

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Other

FlooringCarpet, Ceramic Tile

Exterior

Lot Size7,736 sqft

Building Information

Year Built2005

Stories1

Roof Type105

Garage Spaces2

Land Information

APN007567000M0260000

Lot Number26

SubdivisionWheatland Hills

Land UseResidential

Legal DescriptionWHEATLAND HILLS BLK M/7567 LOT 26 INT201900231530 DD08282019 CO-DC 7567 00M 02600 4DA7567 00M

Census Tract011101

Assessed Land Value$60,000

Assessed Improvement Value$225,730

Assessment Year2025

About this property

Beautiful 3-bedroom, 2-bath, 2-car garage single-story home nestled in a quiet cul-de-sac in Dallas featuring a cozy living area, a spacious kitchen with large ceramic tile flooring and breakfast bar, fresh interior paint, and new flooring throughout; the fenced backyard is perfect for entertaining or relaxing, and the home offers convenient access to I-20, shopping, dining, and is zoned to Dallas ISD near local high schools.

Investor Tools

$285,730

Estimated Property Value

$233,750Estimated Mortgage Balance

$54,017Estimated Equity

18% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,714 /month

Positive

Cash Flow Estimate:

$571 /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

$649/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,362

$285,730

2025

$60,000

$225,730

$285,730

Tax History

Year

Tax Paid

Assessed Value

2025

$6,362

$285,730

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Double Backflip Llc

Commercial

$233,750

First

Dec 22, 2025

Jan 2027

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$231,713

$54,017

18%

81%

$1,402/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,402/mo

+$570/mo

8.3%

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