1view

Owner Contacts

$587,990

1119 Bayonne Street, Dallas, TX, 75212

Off Market

3 Beds

3 Bath

2,221 Sq Ft

Single Family Residence

$240.84 / sqft

Built in 2021

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater

FlooringCarpet, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size2,505 sqft

Building Information

Year Built2021

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000703588000100

Lot Number12

Land UseResidential

Legal DescriptionZ E COOMBS WEST END BLK 12/7265 W PTLT 12 ACS 0.0575 INT202100359161 DD12012021 CO-DC 7265 012 01200 2007265 012

Census Tract004300

Assessed Land Value$75,150

Assessed Improvement Value$512,840

Assessment Year2025

About this property

Modern Farmhouse design by DL Architecture and built by Conrad Homes located minutes from downtown. Open entertaining layout, chef's kitchen with stainless appliances, quartz countertops, and gorgeous Luxury Vinyl Plank floors. Tall ceilings and plenty of windows let in abundant natural light. The highest level of energy efficiency with complete foam insulation. The large master suite features an oversized walk-in closet, double sinks & a soaking tub in the master bath. Tall sliding doors open to a covered patio with a private backyard and an 8ft fence. Be part of the urban transformation happening in the Trinity Groves neighborhood! Construction to be completed December 2021.

Investor Tools

$587,990

Estimated Property Value

$0Estimated Mortgage Balance

$117,760Estimated Equity

100% 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

Intercap Lending

Conventional

$513,000

First

Dec 1, 2021

Nov 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$470,230

$117,760

20%

80%

$3,076/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$3,076/mo

$-1,104/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