$392,000
NAL Estimated Property Value2502 Live Oak St Apt 130, Dallas, TX, 75204
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringConcrete
Exterior
Lot Size1.50 acres
Building Information
Year Built1998
Stories2
Roof Type172
Garage Spaces2
Land Information
APN00C43520000000130
Lot Number1
SubdivisionLive Oak Lofts Condo
Land UseResidential
Legal DescriptionLIVE OAK LOFTS CONDO BLK A/318 PT LT 1 ACS 1.4953 UNIT 130 CE% 1.368% INT202000307763 DD11032020 CO-DC 0318 00A 001 1000318
Census Tract002200
Assessed Land Value$44,550
Assessed Improvement Value$280,450
Assessment Year2025
About this property
Sleek and one-of-a-kind combined double unit walkable to The Arts District Downtown and Deep Ellum. Enter on the first level, which holds an open kitchen with large concrete island, walk-in pantry and flexible open living and dining space with exposed brick walls and an abundance of natural light. An industrial spiral staircase takes you upstairs to your private bedroom retreat with additional living area. Separate second floor entry makes this unit excellent for a live-work lifestyle. Fantastic opportunity in the urban heart of Dallas.
Investor Tools
$392,000
Estimated Property Value
$247,949Estimated Mortgage Balance
$144,051Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,352 /month
Positive
Cash Flow Estimate:
$784 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$769/month
$488/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,264
$325,000
2025
$44,550
$280,450
$325,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,264
$325,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$277,400
No
First
Nov 3, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$247,949
$144,051
36%
63%
$1,664/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$2,152/mo
$-162/mo
6.1%
