B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$549,900

9144 Drumcliffe Ln, Dallas, TX, 75231

$575,676 ARV

Off Market

4 Beds

2 Bath

2,045 Sq Ft

Single Family Residence

$268.9 / sqft

Built in 1974

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range

FlooringCarpet, Ceramic Tile, Hardwood, Slate

Exterior

Exterior FeaturesRain Gutters

Lot Size8,474 sqft

Building Information

Year Built1974

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000794095800000

Lot Number3

SubdivisionHighlands West

Land UseResidential

Legal DescriptionHIGHLANDS WEST BLK 7/8141 LT 3 INT202300106969 DD05302023 CO-DC 8141 007 00300 3008141 007

Census Tract007825

Assessed Land Value$375,000

Assessed Improvement Value$141,000

Assessment Year2025

About this property

Great location and unique open layout makes this home perfect for those who work from home and need to welcome visitors. The current two bedroom configuration could be easily converted to a four bedroom by adding some closets. This home has been well maintained and had a new roof and gutters in 2021.

Investor Tools

$605,000

Estimated Property Value

$479,900Estimated Mortgage Balance

$126,485Estimated Equity

21% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$575,675

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,630 /month

Positive

Cash Flow Estimate:

$1,210 /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

$1,013/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,137

$516,000

2025

$375,000

$141,000

$516,000

Tax History

Year

Tax Paid

Assessed Value

2024

$9,137

$516,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Lakeview Loan Servicing Llc

Conventional

$479,900

First

Mar 27, 2026

May 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$478,515

$126,485

20%

79%

$2,878/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$2,878/mo

$-306/mo

5.1%

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