A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$352,000

NAL Estimated Property Value

118 S Plymouth Rd, Dallas, TX, 75211

Off Market

2 Beds

1 Bath

1,170 Sq Ft

Single Family Residence

$200.85 / sqft

Built in 1954

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesElectric Range

FlooringCeramic Tile, Vinyl, Wood

Exterior

Lot Size7,371 sqft

Building Information

Year Built1954

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000330292000000

SubdivisionTerry Heights Addition

Land UseResidential

Legal Description04584 LOT 11 PLYMOUTH RD INT202000183661 DD07132020 CO-DC 4584 000 01100 2004584 000

Census Tract004500

Assessment Year2025

About this property

Drive through this neighborhood and you'll understand why Oak Cliff is all the rage. This good looking house is in an equally good looking neighborhood within walking distance to shopping, dining, schools and just across the street from a park. Bishop Arts, Trinity Groves and downtown are a short drive away! I really like the unique design of this house, the hardwood floors and the dining room that could easily be used as a second living area. The curb appeal is strong, the back yard is the perfect size ... I just love everything about it!

Investor Tools

$352,000

Estimated Property Value

$263,182Estimated Mortgage Balance

$88,818Estimated Equity

25% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,112 /month

Positive

Cash Flow Estimate:

$704 /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

$524/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,523

$336,330

2025

N/A

$336,330

Tax History

Year

Tax Paid

Assessed Value

2024

$4,523

$336,330

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Simmons Bank

Conventional

$285,000

First

Apr 14, 2022

May 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$263,182

$88,818

25%

75%

$1,709/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,709/mo

$-144/mo

5.3%

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