Street View

1view

Owner Contacts

$120,000

1920 Lucille Street, Dallas, TX, 75204

Off Market

0 Bath

2,056 Sq Ft

Unimproved Land

Highlights

Interior

Bathrooms Full 2

Garage Available

Heating Central

Cooling

Exterior

Lot Size3,125 sqft

Building Information

Year Built2021

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000115777000000

Lot Number5

SubdivisionMayo's

Land UseResidential

Legal DescriptionMAYO'S BLK A/608 NW 1/2 LT 5 INT202100054548 DD02232021 CO-DC 0608 00A 00500 1DA0608 00A

Census Tract001601

Assessed Land Value$156,250

Assessed Improvement Value$350,170

Assessment Year2025

About this property

This is a wonderful opportunity to build in a up and coming neighborhood. The lot is 25' wide and 125' deep. The survey is available in Transactions Desk. Proposed building plans are also in Transactions Desk. Please contact the listing agent for more information.

Investor Tools

$684,000

Estimated Property Value

$0Estimated Mortgage Balance

$249,818Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,104 /month

Positive

Cash Flow Estimate:

$1,368 /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

$1,072/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,441

$506,420

2025

$156,250

$350,170

$506,420

Tax History

Year

Tax Paid

Assessed Value

2024

$9,441

$506,420

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

A&D Mortgage Llc

Conventional

$438,000

First

Nov 25, 2025

Dec 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$434,182

$249,818

36%

63%

$2,627/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$2,627/mo

+$333/mo

5.2%

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