1view

Owner Contacts

$538,000

1121 Bayonne Street 101, Dallas, TX, 75212

Off Market

3 Beds

3 Bath

2,142 Sq Ft

Single Family Residence

$228.71 / sqft

Built in 2021

Property Lead Type:

Off-Market ListAbsentee OwnerHigh 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 Size2,500 sqft

Building Information

Year Built2021

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000703585000100

Lot Number11

Land UseResidential

Legal DescriptionZ E COOMBS WEST END BLK 12/7265 E PTLT 11 ACS 0.0573 INT202100223278 DD07012021 CO-DC 7265 012 01101 2007265 012

Census Tract004300

Assessed Land Value$75,000

Assessed Improvement Value$461,430

Assessment Year2025

About this property

Modern Farmhouse built by Conrad Homes located minutes from downtown. Open entertaining layout, chef-inspired kitchen with stainless appliances, quartz countertops and gorgeous 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 and double sinks in the master bath. Tall sliding doors open to a private backyard with an 8ft fence. Be part of the urban transformation happening in the Trinity Groves neighborhood! Construction to be completed June 2021.

Investor Tools

$538,000

Estimated Property Value

$0Estimated Mortgage Balance

$538,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,228 /month

Positive

Cash Flow Estimate:

$1,076 /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

$1,224/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,993

$536,430

2025

$75,000

$461,430

$536,430

Tax History

Year

Tax Paid

Assessed Value

2024

$11,993

$536,430

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$538,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

N/A

+$1,972/mo

4.4%

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