NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$243,490

NAL Estimated Property Value

8736 Blossom Lane, Dallas, TX, 75227

Off Market

3 Beds

2 Bath

1,454 Sq Ft

Single Family Residence

$136.86 / sqft

Built in 1962

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

FlooringCarpet

Exterior

Lot Size7,819 sqft

Building Information

Year Built1962

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000534463000000

Lot Number21

SubdivisionBruton Terrace

Land UseResidential

Legal DescriptionBRUTON TERRACE 9 BLK K/6191 LOT 21 INT202200004124 DD12302021 CO-DC 6191 00K 02100 3006191 00K

Census Tract009002

Assessed Land Value$65,000

Assessed Improvement Value$178,490

Assessment Year2025

About this property

Great opportunity for a gorgeous property in Bruton Terrace in need of some TLC, bring your ideas and restore this gem! This property has great curb appeal and a traditional split wing floorplan. There is an attached two car garage that can be converted for additional square footage if desired. Conveniently located near retail and within 20 minutes of Downtown Dallas. Being sold As-Is, no repairs will be made. Investor's welcomed, don't delay come tour this one today!

Investor Tools

$243,490

Estimated Property Value

$165,016Estimated Mortgage Balance

$78,474Estimated Equity

32% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,461 /month

Positive

Cash Flow Estimate:

$487 /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

$528/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,123

$243,490

2025

$65,000

$178,490

$243,490

Tax History

Year

Tax Paid

Assessed Value

2024

$5,123

$243,490

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Texas Bank Financial

Conventional

$180,025

First

Dec 30, 2021

Jan 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$165,016

$78,474

32%

68%

$1,080/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,080/mo

+$892/mo

9.7%

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