B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$475,570

NAL Estimated Property Value

2280 N Fitzhugh Ave # 1-30, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,458 Sq Ft

Condos / Townhouses

$273.66 / sqft

Built in 2016

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Oven, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Gas Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony, Rain Gutters

Lot Size27,000 sqft

Building Information

Year Built2016

Stories3

Roof Type105

Garage Spaces2

Land Information

APN00C67060000100030

Lot Number16A

Land UseResidential

Legal DescriptionQUARTER RESIDENCES CONDO BLK D/1990 LT 16A BLDG 1 UNIT 30 CE% 5.56 INT202100042209 DD02082021 CO-DC 1990 00D 01600 1DA1990

Census Tract000902

Assessed Land Value$79,250

Assessed Improvement Value$396,320

Assessment Year2025

About this property

Location, Location, Location...Gorgeous 2 bedroom, 2.1 baths, with 2 car garage, plus pet friendly fenced yard and balcony with gas grill connection. Located in the re-vitalized East Dallas area, only minutes from Lower Greenville, Knox Henderson, Uptown and Downtown. You'll love the updated finishes which include Red Oak hardwood floors, Quartz countertops in the kitchen and bathrooms, recessed, undermount cabinet and pendent lighting and so much more. Master Suite features a large frameless shower. Plenty of storage space throughout with walk in closets in all bedrooms. An extra bonus is a large storage closet in the garage. Energy efficient for low utility costs is another welcomed feature. Welcome home.

Investor Tools

$475,570

Estimated Property Value

$319,659Estimated Mortgage Balance

$155,911Estimated Equity

32% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,853 /month

Positive

Cash Flow Estimate:

$951 /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

$1,058/month

$230/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,324

$475,570

2025

$79,250

$396,320

$475,570

Tax History

Year

Tax Paid

Assessed Value

2024

$10,324

$475,570

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First Financial Bank Na

Conventional

$355,500

First

Feb 8, 2021

Mar 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$319,659

$155,911

32%

67%

$2,132/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$2,362/mo

+$598/mo

7.5%

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