1view

Owner Contacts

$530,710

NAL Estimated Property Value

1961 N Fitzhugh Avenue, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,516 Sq Ft

Condos / Townhouses

$250.59 / sqft

Built in 2017

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Gas Oven, Microwave, Tankless Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size1,020 sqft

Building Information

Year Built2017

Stories3

Roof Type106

Garage Spaces2

Land Information

APN000691000A0130000

Land UseResidential

Legal DescriptionCHAMBERS CORNER BLK A/691 LT 13 INT202200197473 DD07152022 CO-DC 0691 00A 01300 3DA0691 00A

Census Tract000801

Assessment Year2025

About this property

New construction East Village townhouse community is walking distance to restaurants and shops on Fitzhugh, Belmont, Henderson and more. The Smart Home features set these townhomes apart from the competition. Spacious light-filled living and kitchen invites entertaining. The well-appointed kitchen with custom glass backslash adds to the appeal. Two en-suite bedrooms make use of the well-placed utility closet in the connecting hall. Take the party to the 400 square foot rooftop deck with room for a crowd, or just relax after a long day and enjoy views of downtown. Close to downtown Dallas Business District, Baylor Hospital, Klyde Warren Park, the Arts District, Knox Street and more.

Investor Tools

$530,710

Estimated Property Value

$393,684Estimated Mortgage Balance

$137,026Estimated Equity

25% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,184 /month

Positive

Cash Flow Estimate:

$1,061 /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

$946/month

$150/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,696

$530,710

2025

N/A

$530,710

Tax History

Year

Tax Paid

Assessed Value

2024

$8,696

$530,710

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$424,000

First

Jul 15, 2022

Aug 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$393,684

$137,026

25%

74%

$2,543/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,693/mo

$-343/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