1view

Owner Contacts

$517,320

NAL Estimated Property Value

128 E Oscar Dr, Dallas, TX, 75203

Off Market

3 Beds

3 Bath

2,012 Sq Ft

Condos / Townhouses

$1.84 / sqft

Built in 2021

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Gas Range, Microwave, Refrigerator, Washer

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting, Private Entrance, Private Yard

Lot Size1,489 sqft

Building Information

Year Built2021

Stories3

Roof Type105

Garage Spaces2

Land Information

APN003431000A01D0000

Lot Number1D

Land UseResidential

Legal DescriptionSAVANNAH LARKSPUR BLK A/3431 LT 1D ACS 0.034 INT202200054132 DD02242022 CO-DC 3431 00A 01D00 4DA3431 00A

Census Tract002002

Assessed Land Value$90,000

Assessed Improvement Value$427,320

Assessment Year2025

About this property

MOVE IN SPECIAL! ONE MONTH FREE on 12+ Month Lease! Gorgeous townhome walking distance to highly popular Bishop Arts! This home has it all! Three large bedrooms with walk-in closets on each floor. Master bedroom on top floor with large rooftop patio deck. Hardwood floors, carpet in bedrooms. Low E Windows, double roller shades, Front fenced yard. Smart home with added features such as, smart locks, thermostats, wifi light switches, smart control panel, 247 surveillance system, motion sensors, insulated garage door, multiGB ATT Fiber internet. Walking distance to restaurants and bars in Bishop Arts, one block away from Dallas Street Car, dog park and CVS. Easy and quick access to all highways. Truly a convenient location! Available to lease furnished upon request.

Investor Tools

$517,320

Estimated Property Value

$423,222Estimated Mortgage Balance

$94,098Estimated Equity

18% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,104 /month

Positive

Cash Flow Estimate:

$1,035 /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

$1,119/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,840

$517,320

2025

$90,000

$427,320

$517,320

Tax History

Year

Tax Paid

Assessed Value

2024

$10,840

$517,320

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Better Mortgage Corporation

Conventional

$460,000

First

Feb 24, 2022

Mar 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$423,222

$94,098

18%

82%

$2,758/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,758/mo

$-786/mo

4.6%

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