A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$268,000

NAL Estimated Property Value

2522 Friendway Lane, Dallas, TX, 75237

Off Market

3 Beds

2 Bath

1,778 Sq Ft

Single Family Residence

$106.86 / sqft

Built in 2001

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven

FlooringCarpet, Laminate

Exterior

Lot Size5,500 sqft

Building Information

Year Built2001

Stories1

Roof Type105

Garage Spaces2

Land Information

APN007554000D0270000

Lot Number27

SubdivisionUnity

Land UseResidential

Legal DescriptionUNITY ESTATES PH 1 BLK D/7554 LT 27 INT202000353397 DD12142020 CO-DC 7554 00D 02700 4DA7554 00D

Census Tract010906

Assessed Land Value$70,000

Assessed Improvement Value$195,940

Assessment Year2025

About this property

Great affordable property under 200k in a thriving neighborhood surrounded by malls, major highways, and great food establishments...Bring your savvy buyers that understand the vision of turning a house into a home....this is the perfect opportunity to begin building wealth and leaving their apartment...this property won't last long and the foundation has already been repaired with a lifetime warranty to combat this unpredictable soil....

Investor Tools

$268,000

Estimated Property Value

$179,579Estimated Mortgage Balance

$88,421Estimated Equity

32% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,608 /month

Positive

Cash Flow Estimate:

$536 /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

$221/month

$500/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,315

$265,940

2025

$70,000

$195,940

$265,940

Tax History

Year

Tax Paid

Assessed Value

2024

$1,315

$265,940

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Plaza Home Mortgage Inc

$200,508

Yes

First

Dec 14, 2020

Jan 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$179,579

$88,421

32%

67%

$1,203/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$1,703/mo

+$869/mo

11.5%

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