1view

Owner Contacts

$587,990

NAL Estimated Property Value

1117 Bayonne St, Dallas, TX, 75212

Off Market

3 Beds

3 Bath

2,455 Sq Ft

Duplex

$1.57 / sqft

Built in 2021

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Refrigerator, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size2,505 sqft

Building Information

Year Built2021

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000703588000000

Lot Number12

SubdivisionZ E Coombs West End

Land UseResidential

Legal DescriptionZ E COOMBS WEST END BLK 12/7265 E PTLT 12 ACS 0.06 INT202200033285 DD01312022 CO-DC 7265 012 01200 2007265 012

Census Tract004300

Assessed Land Value$75,150

Assessed Improvement Value$512,840

Assessment Year2025

About this property

Located only minutes from Trinity Grove and Downtown Dallas. Modern Farmhouse design. Great open living space, ideal for modern living and entertaining. Gorgeous chef kitchen with quartz countertops, stainless steel appliances, gas cooktop and huge island. Tall ceilings and lots of windows let in an abundants of light. Sliding doors lead out to a covered patio and small grassy yard. Upstairs has all the bedroom plus utility room. Large master suite plus luxury bathroom - free standing tub, large shower and double sinks. High level of energy effeciency with complete covered patio. Welcome home.

Investor Tools

$587,990

Estimated Property Value

$368,416Estimated Mortgage Balance

$219,574Estimated Equity

37% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,528 /month

Positive

Cash Flow Estimate:

$1,176 /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

$1,347/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$13,224

$587,990

2025

$75,150

$512,840

$587,990

Tax History

Year

Tax Paid

Assessed Value

2024

$13,224

$587,990

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Park Place Finance Llc

Conventional

$401,175

First

Jan 31, 2022

Feb 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$368,416

$219,574

37%

63%

$2,406/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,406/mo

$-434/mo

4.0%

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