B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$416,000

NAL Estimated Property Value

2502 Live Oak St Apt 235, Dallas, TX, 75204

Off Market

2 Beds

2 Bath

1,398 Sq Ft

Condos / Townhouses

$285.41 / sqft

Built in 1998

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan

FlooringCeramic Tile, Wood

Exterior

Private Pool

Lot Size1.50 acres

Building Information

Year Built1998

Stories1

Roof Type172

Garage Spaces2

Land Information

APN00C43520000000235

Lot Number1

SubdivisionLive Oak Lofts Condo

Land UseResidential

Legal DescriptionLIVE OAK LOFTS CONDO BLK A/318 PT LT 1 ACS 1.4953 UNIT 235 CE% 1.2658 INT202200101321 DD04082022 CO-DC 0318 00A 001 1000318

Census Tract002200

Assessed Land Value$41,200

Assessed Improvement Value$350,240

Assessment Year2025

About this property

WOW. This unit is a show stopper - current owners spared no expense & love here. From the moment you walk into this interior facing unit, you will want to stay. High ceilings! Expanse of windows! Lots of natural light! The many updates include: hardwood floors throughout; granite counter top; stainless steel appliances; remodeled bathrooms with custom designed closets; fresh interior paint; replaced interior doors; replaced HVAC system; replaced kitchen appliances; the list continues. Onsite pool plus fitness center. Close to Deep Ellum Entertainment District, Newly expanded Carpenter Park, Dart Rail, Tom Thumb one block away & more. Unit has 2 assigned parking bays in basement with gated access.

Investor Tools

$416,000

Estimated Property Value

$351,787Estimated Mortgage Balance

$64,213Estimated Equity

15% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,496 /month

Positive

Cash Flow Estimate:

$832 /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

$706/month

$512/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,392

$391,440

2025

$41,200

$350,240

$391,440

Tax History

Year

Tax Paid

Assessed Value

2024

$6,392

$391,440

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$380,950

First

Apr 8, 2022

May 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$351,787

$64,213

15%

85%

$2,284/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,796/mo

$-446/mo

6.8%

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