NoAgentList RatingHow are grades calculated?

1view

$203,250

2502 Live Oak Street 217, Dallas, TX, 75204

Off Market

1 Beds

1 Bath

804 Sq Ft

Condos / Townhouses

$252.8 / sqft

Built in 1998

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave

FlooringConcrete

Exterior

Lot Size1.50 acres

Building Information

Year Built1998

Stories1

Roof Type172

Garage Spaces1

Land Information

APN00C43520000000217

Lot Number1

SubdivisionLive Oak Lofts Condo

Land UseResidential

Legal DescriptionLIVE OAK LOFTS CONDO BLK A/318 PT LT 1 ACS 1.4953 UNIT 217 CE% 0.7839 INT202000268192 DD09292020 CO-DC 0318 00A 001 1000318

Census Tract002200

Assessed Land Value$25,500

Assessed Improvement Value$207,660

Assessment Year2025

About this property

Located within walking distance of Deep Ellum and close proximity to Downtown and I-75, this light-filled Studio is available to call home. Open layout with beautiful concrete floors and soaring 16’ foot ceilings make this studio feel spacious. Bathroom shower was updated in 2019 with marble tile, sliding glass door, and built in storage. Other features include a walk-in closet, separate laundry room, granite countertops, pendant lighting, assigned garage parking space, private secure storage room, and courtyard views. HVAC replaced in 2017 and windows in 2015.

Investor Tools

$256,000

Estimated Property Value

$0Estimated Mortgage Balance

$95,757Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,536 /month

Positive

Cash Flow Estimate:

$512 /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

$385/month

$280/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,344

$233,160

2025

$25,500

$207,660

$233,160

Tax History

Year

Tax Paid

Assessed Value

2024

$3,344

$233,160

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

American Airlines Fcu

Conventional

$180,000

First

Sep 29, 2020

Oct 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$160,243

$95,757

37%

63%

$1,080/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,990/mo

$1,360/mo

+$630/mo

9.3%

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