NoAgentList RatingHow are grades calculated?

1view

$450,000

8902 Eustis Ave, Dallas, TX, 75218

$522,592 ARV

Off Market

2 Beds

2 Bath

1,481 Sq Ft

Single Family Residence

$303.85 / sqft

Built in 1996

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Gas Water Heater

FlooringWood

Exterior

Exterior FeaturesRain Gutters, Garden

Lot Size10,496 sqft

Building Information

Year Built1996

Stories1

Roof Type111

Garage Spaces1

Land Information

APN00000370450000000

Lot Number20

SubdivisionLakeland Terrace

Land UseResidential

Legal DescriptionLAKELAND TERRACE BLK A/5248 LT 20 INT202200041597 DD02112022 CO-DC 5248 000 02000 3005248 000

Census Tract008102

Assessed Land Value$350,000

Assessed Improvement Value$256,520

Assessment Year2025

About this property

MULTIPLE OFFERS, DEADLINE TO SUBMIT SUN 5pm. Come see this newer Mission Style Custom in Little Forest Hills near White Rock Lake! From is stucco exterior with standing seam metal roof, to its spacious open floorplan, this one is sure to capture someone's heart! Tall ceilings, bullnose sheetrock, luxury vinyl plank floors, recessed lights, a fireplace & fresh paint enhance this gem. The spacious kitchen has ample storage space & room for a center island. An owners suite created in 2013 features a 16' walk-in closet & industrial style bath w-huge shower. Enjoy Mother Nature awaken in the lovely sunroom or under the covered backyard patio that overlooks your backyard oasis. Also has a fun workshop-studio-garage!

Investor Tools

$606,520

Estimated Property Value

$476,900Estimated Mortgage Balance

$167,749Estimated Equity

21% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$522,591

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,639 /month

Positive

Cash Flow Estimate:

$1,213 /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

$1,040/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,447

$606,520

2025

$350,000

$256,520

$606,520

Tax History

Year

Tax Paid

Assessed Value

2024

$9,447

$606,520

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Integrity Mortgage Corporation Of Texas

Conventional

$476,900

First

Feb 11, 2022

Mar 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$438,771

$167,749

27%

72%

$2,860/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,650/mo

$2,860/mo

$-1,210/mo

3.3%

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