B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$333,790

NAL Estimated Property Value

8637 Vista Grande Drive, Dallas, TX, 75249

Off Market

3 Beds

2 Bath

1,838 Sq Ft

Single Family Residence

$149.62 / sqft

Built in 2006

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave

FlooringCarpet

Exterior

Lot Size5,518 sqft

Building Information

Year Built2006

Stories1

Roof Type105

Garage Spaces2

Land Information

APN008721000Q0080000

SubdivisionSummit Parc 4

Land UseResidential

Legal DescriptionSUMMIT PARC 4 BLK Q/8721 LT 8 INT202100270055 DD09072021 CO-DC 8721 00Q 00800 4DA8721 00Q

Census Tract016528

Assessment Year2025

About this property

ALL UPDATED AND MOVE-IN READY! SHOWS GREAT! New carpet and fresh paint 2021. Light and inviting with a raised ceiling and large windows. Living room has New wood flooring 2021 and a gorgeous fireplace. Open plan connects the kitchen and Living room. Updated ceiling fans and lights. All on one level, no steps. Generous master suite has a large closet. Out back there is a patio area. Enjoy the community pool and cool off this Summer! MULTIPLE OFFERS RECEIVED. PLEASE SEND HIGHEST AND BEST OFFER BY 4PM WED JULY 28.

Investor Tools

$333,790

Estimated Property Value

$232,148Estimated Mortgage Balance

$101,642Estimated Equity

30% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,003 /month

Positive

Cash Flow Estimate:

$668 /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

$791/month

$330/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,822

$333,790

2025

N/A

$333,790

Tax History

Year

Tax Paid

Assessed Value

2024

$7,822

$333,790

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$254,700

First

Sep 7, 2021

Oct 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$232,148

$101,642

30%

70%

$1,528/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,600/mo

$1,858/mo

+$742/mo

9.3%

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