Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$652,000

NAL Estimated Property Value

9024 Villa Park Circle, Dallas, TX, 75225

Off Market

3 Beds

2 Bath

1,758 Sq Ft

Single Family Residence

$247.44 / sqft

Built in 1966

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave, Refrigerator, Electric Water Heater

FlooringCeramic Tile, Vinyl

Exterior

Exterior FeaturesRain Gutters

Lot Size5,341 sqft

Building Information

Year Built1966

Stories1

Roof Type105

Garage Spaces1

Land Information

APN0054540F000040100

Lot Number4

Land UseMfr - Duplexes

Legal DescriptionPARK LANE NORTH BLK F/5454 W 1/2 LT 4 ACS 0.1226 INT202100350133 DD11222021 CO-DC 5454 F00 00401 3DA5454 F00

Census Tract007801

Assessed Land Value$149,550

Assessed Improvement Value$242,420

Assessment Year2025

About this property

One story half duplex in a great location with little turnover just blocks from restaurants, North Park Mall, The Shops at Park Lane and Preston Hollow Village. Large living room and another den off the kitchen has a fireplace with gas logs and built in cabinets..Over sized bedrooms with walk in closets. Eat in kitchen with new stainless steel appliances, granite countertops and subway tile backsplash. New windows in 2019, 2017 HVAC, roof 2012, new luxury vinyl flooring 2021, interior and exterior paint 2021, back bedroom has new sliding door and closet. Relax and enjoy the new Trex deck in the fenced in private backyard with plenty of room to garden. Separate full size utility and one car attached garage.

Investor Tools

$652,000

Estimated Property Value

$303,750Estimated Mortgage Balance

$348,250Estimated Equity

53% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,912 /month

Positive

Cash Flow Estimate:

$1,304 /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

$1,121/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,198

$391,970

2025

$149,550

$242,420

$391,970

Tax History

Year

Tax Paid

Assessed Value

2024

$10,198

$391,970

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Better Mortgage Corporation

Conventional

$332,000

First

Nov 22, 2021

Dec 2036

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$303,750

$348,250

53%

47%

$1,991/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$1,991/mo

+$969/mo

5.4%

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