Street View

NoAgentList RatingHow are grades calculated?

1view

$397,650

9866 Kingsman Dr, Dallas, TX, 75228

Off Market

3 Beds

2 Bath

1,657 Sq Ft

Single Family Residence

$150.27 / sqft

Built in 1957

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Lot Size8,451 sqft

Building Information

Year Built1957

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000730498000000

Lot Number18

SubdivisionFerguson Heights No 3 Revised

Land UseResidential

Legal DescriptionFERGUSON HEIGHTS NO 3 REVISED BLK C/7404 LT 18 KINGSMAN DR INT202000280648 DD09252020 CO-DC 7404 00C 01800 3007404 00C

Census Tract012400

Assessed Land Value$84,510

Assessed Improvement Value$313,140

Assessment Year2025

About this property

PRICE REDUCED: Spectacular cul-de-sac lot single story home backing to creek, beautifully remodeled 3 Bedroom 2 bath and 2 Car Garage. New HVAC inside and outside and all new duct work. New attic insulation. Kitchen with lots of cabinets, new kitchen vent hood, new appliances and granite countertops. Large living room and formal Living. Brick fireplace with gas logs. Master bedroom with attached master bath. New laminate flooring and new tile flooring, New Carpet, All new electrical breakers and box, fixtures. New Water Heater. New paint interior and exterior. Roof 2 year old. New installed gutter. New Garage door and opener. Privacy new fencing and large backyard.

Investor Tools

$397,650

Estimated Property Value

$236,550Estimated Mortgage Balance

$187,064Estimated Equity

41% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,386 /month

Positive

Cash Flow Estimate:

$795 /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

$536/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,443

$397,650

2025

$84,510

$313,140

$397,650

Tax History

Year

Tax Paid

Assessed Value

2024

$4,443

$397,650

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Navy Fcu

Conventional

$236,550

First

Sep 25, 2020

Oct 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$210,586

$187,064

47%

53%

$1,419/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,419/mo

+$553/mo

6.0%

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