NoAgentList RatingHow are grades calculated?

1view

$430,000

9827 Estacado Dr, Dallas, TX, 75228

Off Market

2 Beds

2 Bath

1,532 Sq Ft

Single Family Residence

$1.4 / sqft

Built in 1955

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Refrigerator, Vented Exhaust Fan, Washer, Gas Water Heater

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size9,798 sqft

Building Information

Year Built1955

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000729442000000

Lot Number24

SubdivisionWoodcrest

Land UseResidential

Legal DescriptionWOODCREST BLK 2/7402 LT 24 VOL98117/5115 DD080984 CO-DALLAS 7402 002 024 3007402 002

Census Tract012400

Assessed Land Value$120,000

Assessed Improvement Value$302,050

Assessment Year2025

About this property

Ready for Quick Move-In! This recently Adorable, Creek lot & updated home is ready for a new tenant. Just minutes from White Rock Lake, Downtown Dallas, Arboretum and Casa Linda Shopping and Eateries! 3 Bedrooms 2 Full baths, Granite Kitchen and all hard surface floors of refinished hardwoods and tile floors. 3rd bedroom can be a rear living with windows overlooking back patio and treed large rear living. 14 SEER HVAC system, New HWH, LOW E windows and Updated Electrical Panel. 1 Car Garage with an attached storage room. Fully sprinkler yards and Yard care is included! Washer, Dryer and Refrigerator are also included. Alarm and Ring Doorbell are present and Tenant expense.

Investor Tools

$430,000

Estimated Property Value

$50,000Estimated Mortgage Balance

$410,416Estimated Equity

88% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,580 /month

Positive

Cash Flow Estimate:

$860 /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

$865/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,225

$422,050

2025

$120,000

$302,050

$422,050

Tax History

Year

Tax Paid

Assessed Value

2024

$8,225

$422,050

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Jpmorgan Chase Bank

Credit Line (Revolving) / Heloc

$50,000

First

May 28, 2004

Jun 2034

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$19,584

$410,416

95%

$300/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$300/mo

+$1,265/mo

4.4%

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