$350,000
5867 Beau Purple Dr, Dallas, TX, 75211
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal
Exterior
Lot Size7,390 sqft
Building Information
Year Built1971
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000761221000000
Lot Number1
SubdivisionMountain Valley
Land UseResidential
Legal DescriptionMOUNTAIN VALLEY ESTATES BLK7/766 LT 1 BEAU PURPLE& KELSO (CITY BLK DUP OF KEENELAND CT) INT202100129969 DD04302021 CO-DC 7667
Census Tract021200
Assessed Land Value$75,000
Assessed Improvement Value$193,520
Assessment Year2025
About this property
HVAC Replaced 2025 , Roof Replaced 5 years ago , Kitchen cabinets 5 years old , Patio built 2023 , an extra 4th Bathroom in the back outside ! Sunday morning light pouring through the kitchen window, coffee in hand, and plenty of space for everyone to breathe. With 4 bedrooms, 3 bathrooms, and an open layout designed for real life, this space trades generic filler words for actual comfort. Whether it is hosting dinner or finding a quiet corner to unwind, it is a home built for moments that matter
Investor Tools
$175,880Estimated Mortgage Balance
$92,640Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,100 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$610/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,979
$268,520
2025
$75,000
$193,520
$268,520
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,979
$268,520
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$196,377
Yes
First
Apr 30, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,880
$92,640
34%
65%
$1,178/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,178/mo
+$794/mo
8.8%
