NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$240,000

NAL Estimated Property Value

8821 Eldon Drive, Dallas, TX, 75217

Off Market

3 Beds

2 Bath

1,372 Sq Ft

Single Family Residence

$174.93 / sqft

Built in 1950

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range

FlooringCarpet

Exterior

Lot Size11,684 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000565390000000

Lot Number6

SubdivisionOak Hill Park Annex

Land UseResidential

Legal DescriptionOAK HILL PARK ANNEX BLK 4/6323 LOT 6 INT202200283314 DD10282022 CO-DC 6323 004 00600 3006323 004

Census Tract009203

Assessed Land Value$70,000

Assessed Improvement Value$170,000

Assessment Year2025

About this property

ALL UPDATED AND MOVE-IN READY! SHOWS GREAT! New carpet and fresh paint 2022. New Low-E windows 2022 + extra insulation = Low bills for You! New HVAC 2022. New luxury plank vinyl floors through most of this house, 2022. Kitchen has new counters 2022, LED lighting and SS appliances. Check out the HUGE master suite! Updated baths! Outback there is a shed and a big backyard. Garage has room for a workshop.

Investor Tools

$240,000

Estimated Property Value

$226,877Estimated Mortgage Balance

$13,123Estimated Equity

5% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,440 /month

Positive

Cash Flow Estimate:

$480 /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

$547/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,364

$240,000

2025

$70,000

$170,000

$240,000

Tax History

Year

Tax Paid

Assessed Value

2024

$5,364

$240,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Fha

$233,689

Yes

First

Oct 28, 2022

Nov 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$226,877

$13,123

95%

$1,459/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,459/mo

+$513/mo

9.9%

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