B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$300,130

NAL Estimated Property Value

8151 Nelson Drive, Dallas, TX, 75227

Off Market

3 Beds

1 Bath

1,448 Sq Ft

Single Family Residence

$110.43 / sqft

Built in 1940

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Gas Range

FlooringCeramic Tile, Wood

Exterior

Lot Size13,894 sqft

Building Information

Year Built1940

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000536977000000

Lot Number3

SubdivisionHome

Land UseResidential

Legal DescriptionHOME ESTATES BLK C/6310 LOT 3 INT201900231134 DD08302019 CO-DC 6210 00C 00300 3006210 00C

Census Tract009001

Assessed Land Value$60,000

Assessed Improvement Value$240,130

Assessment Year2025

About this property

Multiple Offers Highest and Best due Monday July 22nd at 3pm.The cutest house on the block! Adorable and Quaint Doll House ready for a nice starting family to call it their home! Enjoy lemonade sitting out on the porch on a swing or rocking chair! Seller has done recent updates including replacing water heater, some windows, updated original kitchen, Bathroom was remodeled,AC was replaced apx 1 yr ago and there is also a nice wood deck porch at back overlooking beautiful landscaped back yard! Home sits on a beautiful big lot! Features 3 bedrooms ,1 bath ,Living area, Dining area and a Sun room!Original Hardwood floors through out the house except Sun Room but all in great condition! Home is move in ready!

Investor Tools

$300,130

Estimated Property Value

$135,707Estimated Mortgage Balance

$164,423Estimated Equity

54% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,801 /month

Positive

Cash Flow Estimate:

$600 /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

$319/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,331

$300,130

2025

$60,000

$240,130

$300,130

Tax History

Year

Tax Paid

Assessed Value

2024

$2,331

$300,130

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guild Mortgage Co

Conventional

$156,655

First

Aug 28, 2019

Sep 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$135,707

$164,423

54%

45%

$940/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$940/mo

+$1,032/mo

7.9%

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