Last 24 Hours
$1,850,000
3716 N Versailles Ave, Dallas, TX, 75209
On Market
Just Added
4 Beds
3 Bath
2,983 Sq Ft
Single Family Residence
$620.18 / sqft
Built in 2016Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesBuilt In Refrigerator, Dishwasher, Gas Cooktop
FlooringHardwood, Tile
Exterior
Exterior FeaturesCourtyard
Lot Size7,425 sqft
Building Information
Year Built2016
Roof Type105
Garage Spaces2
Land Information
APN00000217768000000
Lot Number10
SubdivisionLafoy Place
Land UseResidential
Legal DescriptionLAFOY PLACE BLK C/2477 LT 10 INT201500331583 DD12142015 CO-DC 2477 00C 01000 1002477 00C
Census Tract000609
Assessed Land Value$600,000
Assessed Improvement Value$821,300
Assessment Year2026
Investor Tools
$242,656Estimated Mortgage Balance
$1,728,344Estimated Equity
87% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,826 /month
Positive
Cash Flow Estimate:
$3,942 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,572/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$21,008
$1,421,300
2026
$600,000
$821,300
$1,421,300
No
Tax History
Year
Tax Paid
Assessed Value
2025
$21,008
$1,421,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$274,250
No
First
Nov 23, 2020
Dec 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$242,656
$1,728,344
87%
12%
$1,645/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,330/mo
$1,645/mo
+$1,685/mo
2.0%
12.4%