$376,000
NAL Estimated Property Value2112 Shea 102, Dallas, TX, 75235
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size29,141 sqft
Building Information
Year Built2020
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00C67630211200102
Land UseResidential
Legal DescriptionSHEA MED DISTRICT CONDOS BLK 2366 ACS 0.669 BLDG 2112 UNIT 102 CE%0.0625 INT202100333023 DD11022021 CO-DC 2366 000 002
Census Tract000410
Assessed Land Value$54,640
Assessed Improvement Value$305,660
Assessment Year2025
About this property
New construction units now available in the rapidly growing community of Love Field West! Shea Med District offers prime location in Central Dallas, only mere minutes to Love Field Airport, Medical District, Bachman Lake, Downtown, Uptown and more! 2 bedrooms with 2 full bathrooms. Half bath downstairs. Large windows offer tons of natural sunlight. Quartz countertops with an open kitchen and each unit has a private fenced patio area.
Investor Tools
$376,000
Estimated Property Value
$278,046Estimated Mortgage Balance
$97,954Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,256 /month
Positive
Cash Flow Estimate:
$752 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$640/month
$195/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,804
$360,300
2025
$54,640
$305,660
$360,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,804
$360,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$303,905
No
First
Nov 2, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,046
$97,954
26%
74%
$1,823/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$2,018/mo
$-318/mo
5.4%
