Single-Story Duplex with Private
12819/12821 Pandora Dr, Dallas, TX 75238
For Sale
$475,000
Each residence includes two bedrooms, two full bathrooms, an attached garage, and its own outdoor space.
Property Size2,318 SF
Price / SF$204.92
Days on Market17
Property Features for 12819/12821 Pandora Dr
General Information
Standard status
Size
Property subtype
Occupancy
Site & Location
Neighborhood
Units
Unit Mix
Multifamily Units
Parking per Unit
Additional Details
Tenant in Place
Building Details
Year Built
Buildings
Stories
Listing Agency:
Lindsay Taylor Real Estate Gro
Listed By:
Lindsay Taylor · License TX #0679804
(972) 974-7999
Source:
Granburyhomefinder
Added: Oct 24
Changed: Nov 8
Last Checked: Nov 8 at 7:06AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Lindsay Taylor Real Estate Gro
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 2,318-square-foot duplex was built in 1972 and contains two single-story residences. Each side has two bedrooms, two full bathrooms, living and dining areas, a wood-burning fireplace, and an attached two-car garage. Separate fenced side yards and enclosed courtyards provide private outdoor areas. One unit is vacant; the other has a month-to-month tenant. Recent work includes a roof and fencing completed in 2024, followed by garage doors and gutters in 2025. One residence also has fresh interior paint, wood-look flooring, and a kitchen with white cabinetry and a subway tile backsplash.
The property is on Pandora Drive in Dallas, near White Rock Lake, the Dallas Arboretum, parks, trails, shopping, dining, and major highways, with access to downtown Dallas.
The property is on Pandora Drive in Dallas, near White Rock Lake, the Dallas Arboretum, parks, trails, shopping, dining, and major highways, with access to downtown Dallas.
Key Highlights
- Two residences, each with 2 bedrooms, 2 full bathrooms, and an attached 2‑car garage
- 2,318 square feet in a single‑story duplex
- Separate fenced side yards and enclosed courtyards for both residences
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$40,759
Cap Rate
8.58%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$815,180
$815.2K
Cap Rate 7%
$582,271
$582.3K
Cap Rate 9%
$452,878
$452.9K
Market Conditions
NOI Build-Up for 2,318 SF
Gross rent
$64.8K $27.96/SF
− Vacancy
−$6.6K −$2.84/SF
EGI
$58.2K $25.12/SF
− OpEx
−$17.5K −$7.54/SF
NOI
$40.8K $17.58/SF
Area
Dallas, TX
Vacancy
10.16%
Lease Rate
$27.96 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$815,180
Cap Rate 7%
$582,271
Cap Rate 9%
$452,878
Alternative Uses
Best Use
Multifamily LT 5
$582.3K
$509.5K – $679.3K
NOI $40,759 @ 7.0% cap · market cap 8.58%
Second Best
Apartment 5plus
$503.5K
$440.6K – $587.5K
NOI $35,248 @ 7.0% cap · market cap 7.42%
Theoretical Best
Office A
$2.78M
$2.43M – $3.24M
NOI $194,699 @ 7.0% cap
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Lease Details
2
Residential units
50%
Occupancy
Location Intelligence
Trade Area within ½ mile
636
Businesses Nearby
Explore this area
Business Placement
Demographics for 75238, TX
32,801
Population
14,332
Households
2.3
Avg Household Size
35
Median Age
52%
College-Educated
91%
High-School Grad
6.6 sq mi
ZIP Area
4,970
Density / Sq Mi
$75,498
Median Household Income
$47,556
Median Earnings
$1,269
Median Rent
$526,100
Median Home Value
Market
Average Price Trend$/SF for Duplexes in Dallas, TX
Properties on Market for Duplexes in Dallas
Vacancy Rate% for Multifamily in South region
Frequently Asked Questions
What type of property is this?
Duplex - Each residence includes two bedrooms, two full bathrooms, an attached garage, and its own outdoor space.
Where is this duplex located?
The property is located at 12819/12821 Pandora Dr Dallas, TX.
What is the asking price?
The asking price for this property is $475,000.
What are key features of this property?
This property features: Two residences, each with 2 bedrooms, 2 full bathrooms, and an attached 2‑car garage; 2,318 square feet in a single‑story duplex; Separate fenced side yards and enclosed courtyards for both residences
