1view

Owner Contacts

$265,000

9410 Beacon Hill Circle, Dallas, TX, 75217

Under Contract

3 Beds

2 Bath

1,556 Sq Ft

Single Family Residence

$170.31 / sqft

Built in 1950

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range

Exterior

Lot Size24,818 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000771136000000

Lot Number19

SubdivisionBeacon Hill

Land UseResidential

Legal DescriptionBEACON HILL ESTATES BLK 1/7824 LT 19 BEACON HILL CIR INT202400215407 DD10232024 CO-DC 7824 001 01900 3007824 001

Census Tract011702

Assessed Land Value$65,000

Assessed Improvement Value$119,110

Assessment Year2025

About this property

Completely renovated gem in Dallas! This unique property features a charming 2-bed, 1-bath main home boasting a cozy fireplace, alongside a detached ADU configured as a 1-bedroom efficiency apartment. Perfect for multi-generational living or rental income, this property offers flexibility and modern updates throughout all while sitting on a LARGE HALf ACRE lot.

Investor Tools

$167,369Estimated Mortgage Balance

$92,631Estimated Equity

35% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,590 /month

Positive

Cash Flow Estimate:

$530 /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

$450/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,100

$184,110

2025

$65,000

$119,110

$184,110

Tax History

Year

Tax Paid

Assessed Value

2025

$4,100

$184,110

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Kiavi Funding Inc

Building Or Construction Loan

$172,500

First

Oct 23, 2024

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$167,369

$92,631

35%

64%

$1,035/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,035/mo

+$530/mo

7.2%

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