B+

NoAgentList RatingHow are grades calculated?

1view

$250,000

8735 Graywood Drive, Dallas, TX, 75243

Off Market

3 Beds

2 Bath

1,185 Sq Ft

Single Family Residence

$210.97 / sqft

Built in 1950

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Gas Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Storage

Lot Size7,629 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000744235000000

Lot Number24

SubdivisionNorthwood

Land UseResidential

Legal DescriptionNORTHWOOD ESTATES 2 REV BLK 12/7522 LOT 24 INT202000348527 DD12102020 CO-DC 7522 012 02400 3007522 012

Census Tract007805

Assessed Land Value$150,000

Assessed Improvement Value$157,160

Assessment Year2025

About this property

MULTIPLE OFFER DEADLINE! HIGHEST & BEST DUE BY WEDNESDAY, NOVEMBER 11TH AT 3PM. Must-see 1-story near everything Dallas including parks and shopping plus convenient access to major commuter lanes! Find fresh paint, hardwood and ceramic tile flooring, crown moldings and updated baths with stylish fixtures and framed mirrors. Kitchen is equipped with painted white cabinets and just updated appliances with French doors leading to tremendous back deck. Master bedroom boasts sliding barn door. Benches surround tiered decks in expansive backyard with hot tub and storage shed.

Investor Tools

$321,000

Estimated Property Value

$0Estimated Mortgage Balance

$137,021Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,926 /month

Positive

Cash Flow Estimate:

$642 /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

$501/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,413

$307,160

2025

$150,000

$157,160

$307,160

Tax History

Year

Tax Paid

Assessed Value

2024

$4,413

$307,160

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First Bank

Conventional

$205,420

First

Dec 10, 2020

Jan 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$183,979

$137,021

42%

57%

$1,232/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,232/mo

+$740/mo

7.4%

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