1view

Owner Contacts

$529,870

NAL Estimated Property Value

1945 Landon Lane, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,632 Sq Ft

Condos / Townhouses

$291.05 / sqft

Built in 2021

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size1,020 sqft

Building Information

Year Built2020

Stories3

Roof Type106

Garage Spaces2

Land Information

APN000691000A0060000

Lot Number6

Land UseResidential

Legal DescriptionCHAMBERS CORNER BLK A/691 LT 6 INT202100335007 DD11052021 CO-DC 0691 00A 00600 3DA0691 00A

Census Tract000801

Assessed Land Value$56,100

Assessed Improvement Value$473,770

Assessment Year2025

About this property

New Construction East Village Townhome. Spacious light filled living and kitchen invites entertaining. The well-appointed kitchen with custom tile back splash adds to the appeal. Two en-suite bedrooms make use of the well place utility closet in the connecting hall. Take the party to the roof top deck or 10x25 backyard with room for a crowd. Or just relax after a long day and enjoy views of downtown.

Investor Tools

$529,870

Estimated Property Value

$412,853Estimated Mortgage Balance

$117,017Estimated Equity

22% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,179 /month

Positive

Cash Flow Estimate:

$1,060 /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

$960/month

$225/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,866

$529,870

2025

$56,100

$473,770

$529,870

Tax History

Year

Tax Paid

Assessed Value

2024

$8,866

$529,870

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Dallas Mortgage Associates

Conventional

$451,250

First

Nov 5, 2021

Dec 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$412,853

$117,017

22%

78%

$2,706/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,931/mo

$-581/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