NoAgentList RatingHow are grades calculated?

4view

Owner Contacts

$842,000

NAL Estimated Property Value

8511 Edgemere Road 301, Dallas, TX, 75225

Off Market

2 Beds

3 Bath

2,618 Sq Ft

Condos / Townhouses

$265.47 / sqft

Built in 2004

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Electric Cooktop, Microwave

FlooringCarpet, Wood

Exterior

Lot Size15,225 sqft

Building Information

Year Built2004

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00C17400851100301

Lot Number4A

SubdivisionEdgemere On The Parkway

Land UseResidential

Legal DescriptionEDGEMERE ON THE PARKWAY BLK G/5463 LT 4A ACS 1.0319 BLDG 8511 UNIT 301 CE%5.05816 INT202000152861 DD06122020 CO-DC 5463 00G

Census Tract007702

Assessed Land Value$38,500

Assessed Improvement Value$799,260

Assessment Year2025

About this property

Beautiful, centrally located, meticulously maintained condominium. This unit has 10 foot ceilings, cast stone mantel, 2 car garage, phenomenal natural light and so much more. The building has been recently updated and is in pristine condition. With ample sized bedrooms and a beautiful courtyard view this unit is a must see! Brand new carpet has just been installed in both bedrooms, and the master closet is absolutely fabulous!! HOA dues have just been reduced!

Investor Tools

$842,000

Estimated Property Value

$309,680Estimated Mortgage Balance

$532,320Estimated Equity

63% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,052 /month

Positive

Cash Flow Estimate:

$1,684 /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

$1,367/month

$1,217/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$12,189

$837,760

2025

$38,500

$799,260

$837,760

Tax History

Year

Tax Paid

Assessed Value

2024

$12,189

$837,760

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guardian Mortgage Co Inc

Conventional

$350,000

First

Jun 12, 2020

Jul 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$309,680

$532,320

63%

37%

$2,099/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$3,316/mo

$-966/mo

3.3%

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