NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$235,000

2431 Kingston St, Dallas, TX, 75211

Off Market

3 Beds

1 Bath

1,200 Sq Ft

Single Family Residence

$1.75 / sqft

Built in 1924

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Gas

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Range, Refrigerator, Vented Exhaust Fan

Exterior

Lot Size7,399 sqft

Building Information

Year Built1924

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000288904000000

Lot Number14

SubdivisionSunset

Land UseResidential

Legal DescriptionSUNSET BLK 1/3770 LT 14 INT202100141538 DD05112021 CO-DC 3770 001 01400 2003770 001

Census Tract005300

Assessed Land Value$100,000

Assessed Improvement Value$111,280

Assessment Year2025

About this property

Come see this beautifully remodeled home near North Oak Cliff. Brand-new everything; HVAC, Electrical, bright new recessed lighting throughout, crisp white cabinets, stainless-steel appliances, a beautiful kitchen island - gas stove and much more! 2431 Kingston has a large back yard, ideal for outdoor entertaining. Move in ready and just minutes from Bishop Arts District, Downtown Dallas and top-notch dining and shopping!

Investor Tools

$235,000

Estimated Property Value

$200,000Estimated Mortgage Balance

$54,104Estimated Equity

15% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,410 /month

Positive

Cash Flow Estimate:

$470 /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

$491/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,722

$211,280

2025

$100,000

$111,280

$211,280

Tax History

Year

Tax Paid

Assessed Value

2024

$4,722

$211,280

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Texas Bank

Purchase Money Mortgage

$200,000

First

May 11, 2021

May 2046

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$180,896

$54,104

23%

77%

$1,200/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,200/mo

+$772/mo

10.1%

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