Last 24 Hours
$191,565
NAL Estimated Property Value2305 ROOSEVELT Drive C, Dalworthington Gardens, TX, 76016
Off Market
Commercial
— Beds
— Bath
1,161 Sq Ft
Office
$111.89 / sqft
Built in 1983Highlights
Interior
Bedrooms —
Bathrooms —FlooringCarpet, Ceramic Tile
Building Information
Year Built1983
Land Information
APN17828C-G-25
Lot Number25
SubdivisionHeritage Sq Condo
Land UseCommercial
Legal DescriptionHERITAGE SQ CONDO BLOCK G LOT 25 & .02778 OF COMMON AREA
Census Tract111545
Assessed Land Value$12,210
Assessed Improvement Value$179,355
Assessment Year2025
About this property
Office condo for sale. Beautifully designed and well maintained. 3-4 offices, storage closets, large reception area, kitchen & 1 restroom High quality finish out and priced to sell. Attention Investors. This is an affordable opportunity to own a small commercial space that is already leased.
Investor Tools
$191,565
Estimated Property Value
$93,699Estimated Mortgage Balance
$97,866Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,149 /month
Positive
Cash Flow Estimate:
$383 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$368/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,460
$191,565
2025
$12,210
$179,355
$191,565
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,460
$191,565
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pinncacle Bank
Purchase Money Mortgage
$104,000
No
First
Mar 31, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$93,699
$97,866
51%
49%
$624/mo
12.4%