NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$522,000

NAL Estimated Property Value

9774 Lanward Drive, Dallas, TX, 75238

Off Market

3 Beds

2 Bath

1,810 Sq Ft

Single Family Residence

$187.29 / sqft

Built in 1959

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Plumbed For Ice Maker, Gas Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size7,575 sqft

Building Information

Year Built1959

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000790585000000

Lot Number8

SubdivisionLake Highlands

Land UseResidential

Legal DescriptionLAKE HIGHLANDS ESTATES BLK A/8093 LT 8 INT202400068047 DD04042024 CO-DC 8093 00A 00800 3008093 00A

Census Tract013005

Assessed Land Value$350,000

Assessed Improvement Value$75,000

Assessment Year2025

About this property

Nestled on a quiet street in Lake Highlands, this spacious single story features beautiful hardwood floors, a renovated master with ensuite bath, a large kitchen, private back yard and a 2 car garage. Hardwood floors and a new electrical panel added in 2014. Master bath remodel and Pergola finished in 2015. New patio door installed in 2016. New HVAC system, fence and French drain added in 2018. MBR completed foundation work in Jan. 2020 with a lifetime transferable warranty. Installation of a completely new sewer system from cast iron to PVC in Feb. 2020. Conveniently located to schools with easy access to White Rock Lake, 635 & 75. Why pay rent when you can own a home that's adorable and affordable?

Investor Tools

$522,000

Estimated Property Value

$388,610Estimated Mortgage Balance

$133,390Estimated Equity

25% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,132 /month

Positive

Cash Flow Estimate:

$1,044 /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

$790/month

$50/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,864

$425,000

2025

$350,000

$75,000

$425,000

Tax History

Year

Tax Paid

Assessed Value

2024

$6,864

$425,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First United Bank & Trust Co

Conventional

$403,750

First

Apr 4, 2024

May 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$388,610

$133,390

25%

74%

$2,421/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,471/mo

$-499/mo

4.5%

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