NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$269,000

NAL Estimated Property Value

9311 Rutherglen Drive, Dallas, TX, 75227

Off Market

3 Beds

2 Bath

1,712 Sq Ft

Single Family Residence

$142.52 / sqft

Built in 1985

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 Oven, Electric Range

FlooringLaminate

Exterior

Lot Size5,438 sqft

Building Information

Year Built1985

Stories1

Roof Type105

Garage Spaces2

Land Information

APN0067870H000030000

Lot Number3

SubdivisionCedar Run Add Ph I

Land UseResidential

Legal DescriptionCEDAR RUN ADD PH I BLK H/6787 LOT 3 INT202100160419 DD05272021 CO-DC 6787 H00 00300 4DA6787 H00

Census Tract012102

Assessed Land Value$50,000

Assessed Improvement Value$202,080

Assessment Year2025

About this property

This remodeled 2 story home is very nice indeed. New floors and walls. Nice master with master bath. Large master closet. Fireplace in living room. New granite counter tops. Utility room. nice family room. Central heat and air. 2 car garage with opener. Fenced in backyard. Nice yard.

Investor Tools

$269,000

Estimated Property Value

$187,317Estimated Mortgage Balance

$81,683Estimated Equity

30% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,614 /month

Positive

Cash Flow Estimate:

$538 /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

$582/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,634

$252,080

2025

$50,000

$202,080

$252,080

Tax History

Year

Tax Paid

Assessed Value

2024

$5,634

$252,080

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Quicken Loans Llc

Conventional

$207,100

First

May 27, 2021

Jun 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$187,317

$81,683

30%

70%

$1,242/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,242/mo

+$730/mo

8.8%

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