B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$241,000

2502 Live Oak St Apt 122, Dallas, TX, 75204

Off Market

1 Beds

1 Bath

681 Sq Ft

Condos / Townhouses

$353.89 / sqft

Built in 1998

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Range, Microwave, Refrigerator, Washer

FlooringConcrete

Exterior

Private Pool

Exterior FeaturesCourtyard, Gray Water System, Lighting, Outdoor Grill

Lot Size1.50 acres

Building Information

Year Built1998

Stories1

Roof Type172

Garage Spaces1

Land Information

APN00C43520000000122

Lot Number1

SubdivisionLive Oak Lofts Condo

Land UseResidential

Legal DescriptionLIVE OAK LOFTS CONDO BLK A/318 PT LT 1 ACS 1.4953 UNIT 122 CE% 0.6840 INT202400140580 DD07102024 CO-DC 0318 00A 001 1000318

Census Tract002200

Assessed Land Value$22,280

Assessed Improvement Value$192,240

Assessment Year2025

About this property

Loft-style living in the heart of Dallas! This unit has undergone a full renovation (2022) including a new refrigerator, refinishing of the concrete floor, plus fresh paint (2024). HVAC replaced in 2020. Kitchen complete with stainless steel appliances & enclosed utility with washer, dryer & shelving. Option to loft bed to maximize this thoughtfully planned layout making room for a desk, seating, etc. Large closet in ensuite bath. Building amenities include a gym, landscaped courtyard with salt water pool, and a dining area complete with outdoor gas grills—perfect for grilling out with friends or summer pool days! Highly convenient & central location with easy access to major highways. Walk to Deep Ellum, Downtown, Klyde Warren Park, or the Farmer’s Market.

Investor Tools

$222,000

Estimated Property Value

$222,300Estimated Mortgage Balance

$6,998Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,446 /month

Positive

Cash Flow Estimate:

$482 /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

$492/month

$298/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,795

$214,520

2025

$22,280

$192,240

$214,520

Tax History

Year

Tax Paid

Assessed Value

2024

$4,795

$214,520

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Originpoint Llc

Conventional

$222,300

First

Jul 10, 2024

Aug 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$215,002

$6,998

97%

$1,333/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,990/mo

$1,631/mo

+$359/mo

10.8%

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