1view

Owner Contacts

$872,000

NAL Estimated Property Value

9726 Wisterwood Dr, Dallas, TX, 75238

Off Market

3 Beds

2 Bath

1,911 Sq Ft

$455.26 / sqft

Built in 1960

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size9,375 sqft

Building Information

Year Built1960

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000428896000000

Lot Number25

SubdivisionWhite Rock North

Land UseResidential

Legal DescriptionWHITE ROCK NORTH BLK K/5705 LOT 25 INT202400106287 DD05242024 CO-DC 5705 00K 02500 3005705 00K

Census Tract013013

Assessed Land Value$450,000

Assessed Improvement Value$422,000

Assessment Year2025

About this property

Multiple Offers Received. Sellers are requesting highest and best by Sunday, April 21st at 7pm. Welcome to the dreamiest cottage in the heart of White Rock Valley! Step into this open-concept home where the stunning, fully renovated kitchen takes center stage, seamlessly blending with the dining and living areas. Kitchen features marble countertops, stainless appliances and has views to the backyard and living room. The recently upgraded utility room has great built-ins and ample storage. This beautifully updated gem won’t last!

Investor Tools

$872,000

Estimated Property Value

$662,116Estimated Mortgage Balance

$209,884Estimated Equity

24% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,232 /month

Positive

Cash Flow Estimate:

$1,744 /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

$1,359/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,945

$872,000

2025

$450,000

$422,000

$872,000

Tax History

Year

Tax Paid

Assessed Value

2024

$11,945

$872,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bison State Bank

Conventional

$665,000

First

Feb 20, 2026

Mar 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$662,116

$209,884

24%

76%

$3,988/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$3,988/mo

$-2,016/mo

2.7%

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