B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$885,360

2335 Kirby Street, Dallas, TX, 75204

Off Market

3 Beds

3 Bath

2,569 Sq Ft

Single Family Residence

$258.82 / sqft

Built in 2020

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Double Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesFire Pit, Rain Gutters, Lighting

Lot Size4,225 sqft

Building Information

Year Built2020

Stories2

Roof Type106

Garage Spaces2

Land Information

APN002011000E0010100

Lot Number1

Land UseResidential

Legal DescriptionMILIMO TERRACE BLK E/2011 NW 25 FT PT LT 1 ACS 0.097 INT202000316534 DD11112020 CO-DC 2011 00E 00100 1002011 00E

Census Tract000801

Assessed Land Value$295,750

Assessed Improvement Value$589,610

Assessment Year2025

About this property

Gorgeous new construction in the hot East Village area built by Conrad Homes. Breathtaking industrial modern design with a nice sized backyard and covered patio with an outdoor gas fireplace. The large open layout is perfect for entertaining, huge kitchen island with waterfall countertops, stainless appliances, contemporary fixtures & lighting. 2 story ceilings in the living area, large master suite with huge walk-in closet & modern freestanding tub. Hardwood floors, 10 ft ceilings, complete FOAM insulation, 8 ft privacy fence with modern security gate. Located minutes from Lower Greenville, Knox-Henderson & Downtown.

Investor Tools

$885,360

Estimated Property Value

$0Estimated Mortgage Balance

$429,148Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,312 /month

Positive

Cash Flow Estimate:

$1,771 /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

$1,581/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$14,548

$885,360

2025

$295,750

$589,610

$885,360

Tax History

Year

Tax Paid

Assessed Value

2024

$14,548

$885,360

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Watermark Capital Inc

Conventional

$510,400

First

Nov 11, 2020

Dec 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$456,212

$429,148

48%

52%

$3,061/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$3,061/mo

$-101/mo

4.0%

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