$376,000
NAL Estimated Property Value2112 Shea 103, Dallas, TX, 75235
Off Market
Property Lead Type:
Off-Market ListHigh Equity
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
APN00C67630211200103
Land UseResidential
Legal DescriptionSHEA MED DISTRICT CONDOS BLK 2366 ACS 0.669 BLDG 2112 UNIT 103 CE%0.0625 INT202100356698 DD11242021 CO-DC 2366 000 002
Census Tract000410
Assessed Land Value$54,640
Assessed Improvement Value$305,660
Assessment Year2025
About this property
Shea Medical District condos offer a prime location in central Dallas, minutes to Love Field Airport, Medical District, Bachman Lake, Downtown, Uptown, and more! 2 master bedroom units with an additional half bath downstairs for guests. Enjoy ample natural light, quartz countertops and a private fenced patio area. Extra green space between buildings as well as guest parking spaces.
Investor Tools
$376,000
Estimated Property Value
$294,825Estimated Mortgage Balance
$81,175Estimated Equity
21% 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
$828/month
$195/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,053
$360,300
2025
$54,640
$305,660
$360,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,053
$360,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Va
$322,245
Yes
First
Nov 24, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$294,825
$81,175
21%
78%
$1,933/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$2,128/mo
$-428/mo
5.4%
