A

NoAgentList RatingHow are grades calculated?

1view

$247,000

8618 Reva St, Dallas, TX, 75227

Off Market

3 Beds

2 Bath

1,529 Sq Ft

Single Family Residence

$140.61 / sqft

Built in 1960

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesGas Range

FlooringCeramic Tile

Exterior

Exterior FeaturesPrivate Yard

Lot Size7,710 sqft

Building Information

Year Built1960

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000533863000000

Lot Number29

SubdivisionBruton Terrace

Land UseResidential

Legal DescriptionBRUTON TERRACE 9 BLK C/6191 LOT 29 INT202300047708 DD03102023 CO-DC 6191 00C 02900 3006191 00C

Census Tract009002

Assessed Land Value$65,000

Assessed Improvement Value$181,190

Assessment Year2025

About this property

This Bruton Terrace property is a hidden gem waiting to be polished up. Much work has been done with new flooring throughout, new kitchen cabinets and updated bathrooms. Privacy is wonderful with a front yard wrought iron fence and a back yard privacy fence. The backyard fence also has a vehicle gate. The location of this home is perfect and just minutes away from schools, shopping and restaurants.

Investor Tools

$247,000

Estimated Property Value

$199,500Estimated Mortgage Balance

$59,124Estimated Equity

19% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,482 /month

Positive

Cash Flow Estimate:

$494 /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

$561/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,502

$246,190

2025

$65,000

$181,190

$246,190

No

Tax History

Year

Tax Paid

Assessed Value

2024

$5,502

$246,190

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Southwest Funding Lp

Conventional

$199,500

No

First

Mar 10, 2023

Apr 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$187,876

$59,124

23%

76%

$1,197/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,197/mo

+$775/mo

9.6%

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