B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$2,628,000

NAL Estimated Property Value

9925 Hathaway, Dallas, TX, 75220

Off Market

3 Beds

4 Bath

3,907 Sq Ft

Single Family Residence

$486.31 / sqft

Built in 1950

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Microwave, Vented Exhaust Fan

FlooringMarble, Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters, Lighting, Other

Lot Size27,573 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000421810000000

Lot Number7

SubdivisionInwood

Land UseResidential

Legal DescriptionINWOOD BLK 4/5605 LT 7 WALNUT HILL LANE & HATHAWAY RD INT202000360163 DD12212020 CO-DC 5605 004 00700 1005605 004

Census Tract020600

Assessed Land Value$1,019,130

Assessed Improvement Value$894,150

Assessment Year2025

About this property

Urban retreat in heart of the city features Main House, cabana w kitchenette, quarters for total living space of 4653 sqft-appr. 1-story home completely remodeled & expanded in 2015 boasts an open floor plan, filled w natural light & great flow from room to room. Wide plank wood floors throughout LA & kitchen filled w top of the line Sub-Zero, Wolf, Bosch appli, custom cabinetry w soft-close drawers. Flexible living space-study-media room. MA suite w 2x custom WIC, double shower, marble floors & vanity opens to backyard w pool, sep guest quarters & cabana, landscaped gardens & large grassy play yard. Old Preston Hollow w easy access to Tollway, Dallas' best private schools, shops & restaurants.

Investor Tools

$2,628,000

Estimated Property Value

$582,154Estimated Mortgage Balance

$2,045,846Estimated Equity

77% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$15,768 /month

Positive

Cash Flow Estimate:

$5,256 /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

$3,850/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$33,058

$1,913,280

2025

$1,019,130

$894,150

$1,913,280

Tax History

Year

Tax Paid

Assessed Value

2024

$33,058

$1,913,280

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Independent Bank

Purchase Money Mortgage

$650,000

First

Dec 17, 2020

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$582,154

$2,045,846

77%

22%

$3,898/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$3,898/mo

$-1,926/mo

0.9%

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