$178,000
●
House -
Off Market
787 Evelyn Drive
Terrell, TX 75160
3 Beds
2 Baths
1,554 Ft²
$228,419
RealtyHop Estimate
29.86%
Since Feb 1, 2021
National-US
Primary Model
About This Property
Cozy one story sanctuary with great curb appeal and quaint
neighborhood. Open layout and towering living room ceilings with
exposed beams. Exposed concrete in main area provides a rustic
feel. Large master suite with jetted soaking tub. Large backyard
with covered patio, perfect for outdoor dinners and entertaining.
Close proximity to highway 80 makes for easy access to retail and
restaurants and commute to Dallas. Brand new roof - March 2020.
MULTIPLE OFFERS RECEIVED. OFFER DEADLINE Monday November 16th, 5:00
PM.
Unit Size
1,554 Ft²
Days on Market
-
Land Size
0.16 acres
Price per sqft
$113
Property Type
House
Property Taxes
-
HOA Dues
-
Year Built
1995
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 6 months ago (NTREIS #14471111)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| May 14, 2026 | Sold | ||
| Sold | |||
| Apr 17, 2026 | In contract | - | |
| In contract | |||
| Apr 6, 2026 | Listed by Keller Williams Rockwall | $250,000 | |
| Listed by Keller Williams Rockwall | |||
| | |||
|
Charming single-story home in an established neighborhood, tastefully refreshed and ready to impress. With inviting curb appeal and thoughtful updates throughout, this home offers a bright, welcoming atmosphere from the moment you step inside.
The open-concept layout features a spacious living area with vaulted ceilings and distinctive architectural accents, creating an airy space perfect for both everyday living and entertaining. The primary suite provides a relaxing retreat, complete with a well-appointed en-suite bath and jetted tub designed for unwinding at the end of the day.
Secondary rooms offer flexibility for a home office, guest space, or hobbies—tailored to fit your lifestyle. Step outside to a backyard designed for enjoyment, featuring a covered patio and plenty of room for gatherings or peaceful evenings at home.
Conveniently located with easy access to HWY 80, as well as nearby shopping, dining, and commuting routes toward Dallas.
Roof replaced in 2020, HVAC replaced 2022, Gorgeous quartzite countertops, sink and kitchen appliances added in 2025.
| |||
| Jan 4, 2021 | Sold | ||
| Sold | |||
| Nov 13, 2020 | Listed by Fathom Realty | $175,900 | |
| Listed by Fathom Realty | |||
| | |||
|
Cozy one story sanctuary with great curb appeal and quaint neighborhood. Open layout and towering living room ceilings with exposed beams. Exposed concrete in main area provides a rustic feel. Large master suite with jetted soaking tub. Large backyard with covered patio, perfect for outdoor dinners and entertaining. Close proximity to highway 80 makes for easy access to retail and restaurants and commute to Dallas. Brand new roof - March 2020. MULTIPLE OFFERS RECEIVED. OFFER DEADLINE Monday November 16th, 5:00 PM.
| |||
Property Highlights
Garage
Air Conditioning
Fireplace
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Wilson Terrace
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Patrick Denison, Fathom Realty
Last Updated: 6 months ago
Data Source: NTREIS MLS, MLS# 14471111
Details provided by NTREIS and may not match the public record
Last Updated: 6 months ago
Data Source: NTREIS MLS, MLS# 14471111
Details provided by NTREIS and may not match the public record
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017