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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$843,000

NAL Estimated Property Value

811 S Beacon St, Dallas, TX, 75223

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths3,120 Sq Ft
Year BuiltBuilt in 2023

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling

Exterior

Lot Size7,495 sqft

Building Information

Year Built2023
Stories2
Roof Type105
Garage Spaces2

Land Information

APN00000163990000000
Lot Number22
SubdivisionMount Auburn
Land UseResidential
Legal DescriptionMOUNT AUBURN LOT 22 BEACON INT202300217936 DD10242023 CO-DC 1612 008 02200 1001612 008
Census Tract002400
Assessed Land Value$149,900
Assessed Improvement Value$259,300
Assessment Year2025

About this property

Beautiful lot zoned for duplex blocks from Tennison Golf and Tennis Center, includes two 18 hole golf courses and newly renovated tennis courts. Also blocks away from Santa Fe Trail a bike and walking trail that circles White Rock Lake and trail also goes through Deep Ellum.

Investor Tools

Property Icon
$843,000
Estimated Property Value
$663,114Estimated Mortgage Balance
$179,886Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,058 /month
Positive
Cash Flow Estimate:
$1,686 /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
$1,113/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,146
$409,200
2025
$149,900
$259,300
$409,200
No

Tax History

Year
Tax Paid
Assessed Value
2024
$9,146
$409,200

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$675,000
No
First
May 19, 2025
Jun 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$663,114
$179,886
21%
79%
$4,047/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$4,047/mo
$-1,475/mo
3.7%

City: Dallas

811 S Beacon St | Property Details | No Agent List