Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$272,020

1003 N Bagley Street, Dallas, TX, 75211

Off Market

3 Beds

2 Bath

1,506 Sq Ft

Single Family Residence

$111.55 / sqft

Built in 1937

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Heating Central

Cooling

AppliancesGas Range, Plumbed For Ice Maker, Refrigerator

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesStorage

Lot Size8,666 sqft

Building Information

Year Built1937

Stories1

Roof Type105

Land Information

APN00000803371000000

Lot Number20

SubdivisionArcadia Gardens

Land UseResidential

Legal DescriptionARCADIA GARDENS BLK 7/8335 LT 20 INT202200081164 DD03182022 CO-DC 8335 007 02000 2DA8335 007

Census Tract010701

Assessed Land Value$90,000

Assessed Improvement Value$182,020

Assessment Year2025

About this property

LOCATION! LOCATION!! LOCATION!!! Minutes from Bishop Arts District, Downtown Dallas and all major freeways this property is located in the sought after ARCADIA PARK. This 3 bedroom 2 bath home has a newer roof and HVAC replaced in 2018. Property is situated on an oversized lot 50 X 175 ample space in rear for additional parking. Gorgeous cabinets, granite counters, large rooms make this a perfect home for any size family. Stainless Steel matching appliances to stay with home. Two storage units 8 X 10 and 16 X 16 will also stay with property.

Investor Tools

$272,020

Estimated Property Value

$0Estimated Mortgage Balance

$113,940Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,632 /month

Positive

Cash Flow Estimate:

$544 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$620/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,080

$272,020

2025

$90,000

$182,020

$272,020

Tax History

Year

Tax Paid

Assessed Value

2024

$6,080

$272,020

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rcn Capital Llc

Commercial

$171,500

First

Mar 18, 2022

Apr 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$158,080

$113,940

41%

58%

$1,029/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,029/mo

+$943/mo

8.7%

Learn About the Market: Opportunity in Dallas

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore This Area