NoAgentList RatingHow are grades calculated?

1view

$378,000

9869 Kingsman Dr, Dallas, TX, 75228

Off Market

3 Beds

2 Bath

1,685 Sq Ft

Single Family Residence

$224.33 / sqft

Built in 1957

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, Gas Oven, Gas Range, Refrigerator

FlooringCeramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters, Lighting, Other

Lot Size7,454 sqft

Building Information

Year Built1957

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000730492000000

Lot Number16

SubdivisionFerguson Heights No 3 Revised

Land UseResidential

Legal DescriptionFERGUSON HEIGHTS NO 3 REVISED BLK C/7404 LT 16 INT202300131213 DD06292023 CO-DC 7404 00C 01600 3007404 00C

Census Tract012400

Assessed Land Value$74,540

Assessed Improvement Value$323,320

Assessment Year2025

About this property

A nature lovers dream come true! This lovely home has SO much character, private cul-de-sac, natural water feature directly behind the backyard fence that provides a lush foliage view from almost every window! The unbelievable landscape around the home provides shade while indoors still gets a TON of natural light. Upgrades include: granite countertop, sliding barn doors, and backsplash! Oversized two car garage, laundry room, and LARGE patio deck for entertaining. Come see this one soon!

Investor Tools

$398,000

Estimated Property Value

$363,298Estimated Mortgage Balance

$54,099Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,388 /month

Positive

Cash Flow Estimate:

$796 /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

$907/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,892

$397,860

2025

$74,540

$323,320

$397,860

Tax History

Year

Tax Paid

Assessed Value

2024

$8,892

$397,860

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guild Mortgage Co

Fha

$363,298

Yes

First

Jun 29, 2023

Jul 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$343,901

$54,099

13%

86%

$2,179/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,179/mo

$-207/mo

5.9%

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