$445,000
1222 W Dallas St, Houston, TX, 77019
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size1,851 sqft
Building Information
Year Built2014
Garage Spaces2
Land Information
APN1351660010011
Lot Number11
Land UseResidential
Legal DescriptionLT 11 BLK 1 VISTA MODERN AT WEST DALLAS
Census Tract410102
Assessed Land Value$129,500
Assessed Improvement Value$375,752
Assessment Year2025
About this property
Just minutes from downtown, this home has an amazing skyline view from the private 4th level rooftop deck, gated front yard, soft contemporary finishes throughout, open concept living with soaring 12 foot ceilings, and a gorgeous marble master bathroom.Amazing Walk in Closet! Only minutes from plenty of local River Oaks restaurants, shops and entertainment, Montrose and Midtown. Schedule your private showing today!
Investor Tools
$286,785Estimated Mortgage Balance
$221,090Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,032 /month
Positive
Cash Flow Estimate:
$1,011 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,151/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,291
$505,252
2025
$129,500
$375,752
$505,252
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,291
$505,252
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeowners Financial Group Usa Llc
Arm (Adjustable Rate Mortgage)
$340,000
No
First
Apr 30, 2018
May 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$286,785
$359,215
55%
57%
$1,697/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,797/mo
$-217/mo
6.1%
