1view

$804,000

9027 Villa Park Circle, Dallas, TX, 75225

Off Market

4 Beds

4 Bath

3,224 Sq Ft

Duplex

Built in 1965

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Bathrooms Half 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesGas Cooktop, Gas Oven, Vented Exhaust Fan

FlooringBamboo, Ceramic Tile, Granite

Exterior

Exterior FeaturesRain Gutters

Lot Size11,127 sqft

Building Information

Year Built1965

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000403279000000

Lot Number5

SubdivisionPark Lane North

Land UseResidential

Legal DescriptionPARK LANE NORTH BLK E/5454 LT 5 INT202500057372 DD03202025 CO-DC 5454 00E 00500 1005454 00E

Census Tract007801

Assessed Land Value$280,400

Assessed Improvement Value$365,750

Assessment Year2025

About this property

DO NOT DISTURB THE TENANTS AT 9027 VILLA PARK CIRCLE. Incredibly rare opportunity to own both sides of updated and move in ready duplex; own both 9027 and 9029 Villa Park Circle. Located in one of Dallas most sought after areas just north of North Park Mall and convenient to some of Dallas' best restaurants and shops! Complete with two bedrooms, two full baths, and two spacious living areas, as well as outside living area covered by pergolas and wood privacy fences. Open design plans, bamboo flooring, updated kitchens, in suite bath in masters and one of Dallas's best equity neighborhoods.

Investor Tools

$804,000

Estimated Property Value

$0Estimated Mortgage Balance

$202,553Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,824 /month

Positive

Cash Flow Estimate:

$1,608 /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

$1,578/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$14,922

$646,150

2025

$280,400

$365,750

$646,150

Tax History

Year

Tax Paid

Assessed Value

2024

$14,922

$646,150

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Vantage Bank Texas

Conventional

$603,188

First

Mar 20, 2026

Apr 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$601,447

$202,553

25%

75%

$3,617/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,860/mo

$3,617/mo

+$243/mo

5.8%

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