Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
10117 Teagarden Rd, Dallas, TX 75217, US
Copied

$546,500
BiggerPockets estimate

Off Market
10117 Teagarden Rd, Dallas, TX 75217
Beds n/a
1 Bath
1,130 Square Feet
5.00 Acres Lot
Built in 1945
Off Market
Units n/a
Checked: 4 months ago
Updated: May 05, 2025 at 12:56PM

Investment Summary


Monthly Cash Flow
-$1,711
Cap Rate
1.9%
Cash-on-Cash Return
-16.3%
Debt Coverage Ratio
0.34
Internal Rate of Return (5 years)
-11.8%

Property Description


5.00 Acres Lot
Built in 1945
Off Market
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 10117 Teagarden Rd, Dallas, TX (ZIP code 75217) this single family residence features 1 bathroom and approximately 1,130 square feet of living space. The property sits on a 5.0 acre lot and was built in 1945.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Other

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 0
  • # of Baths (Total): 1.0

Interior Features

  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Other
  • Roof Type: Gable
  • Roof Material: Composition Shingle

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 00000823129000000
  • Lot Size: 217800 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1945

Tax Information

  • Annual Tax: $4,405

Utilities

  • Heating: Gas
  • Cooling: Window\Unit

Location

  • County: Dallas

Investment Summary


Monthly Cash Flow
-$1,711
Cap Rate
1.9%
Cash-on-Cash Return
-16.3%
Debt Coverage Ratio
0.34
Internal Rate of Return (5 years)
-11.8%

Purchase Details

Find an Agent

Purchase price:
$546,500
Amount financed:
-$437,200
Down payment:
$109,300
Closing costs:
$16,395
Rehab costs:
$0
Initial cash invested:
$125,695
Square feet:
1,130
Cost per square foot:
$484
Monthly rent per square foot:
$1.59

Financing Details

Find a Lender

Loan amount:
$437,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,586
Property tax:
$367
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,079

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (20%)
20%-$367-$4,406
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (45%)
45%-$817-$9,806

Cash Flow


Monthly Yearly
Net operating income:
$875 $10,500
Mortgage payments:
-$2,586 -$31,032
Cash flow:
$1,711 $20,532