NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$276,120

NAL Estimated Property Value

2554 Wilbur St, Dallas, TX, 75233

Off Market

3 Beds

2 Bath

1,326 Sq Ft

Single Family Residence

$143.29 / sqft

Built in 1952

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Heating Central

Cooling

AppliancesDryer, Gas Oven, Gas Range, Washer

FlooringCarpet, Laminate, Wood

Exterior

Lot Size7,318 sqft

Building Information

Year Built1952

Stories1

Roof Type105

Land Information

APN00000465961000000

Lot Number11

SubdivisionRoland Dale Rev

Land UseResidential

Legal DescriptionROLAND DALE REV BLK 3/5967 LOT 11 INT202400026939 DD02072024 CO-DC 5967 003 01100 2005967 003

Census Tract010804

Assessed Land Value$80,000

Assessed Improvement Value$196,120

Assessment Year2025

About this property

Great property with tons of potential for new homeowners and investors that have vision. Hardwood floors throughout high traffic areas provide a maintenance free environment. Converted garage provide a great primary bedroom with plenty of space. This property has a nice size lot for plenty of expansion for the DYI enthusiasts. Priced to sell fast!!

Investor Tools

$276,120

Estimated Property Value

$245,503Estimated Mortgage Balance

$30,617Estimated Equity

11% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,657 /month

Positive

Cash Flow Estimate:

$552 /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

$610/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,938

$276,120

2025

$80,000

$196,120

$276,120

Tax History

Year

Tax Paid

Assessed Value

2024

$5,938

$276,120

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Credit Union Of Texas

Fha

$255,901

Yes

First

Feb 7, 2024

Mar 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$245,503

$30,617

11%

89%

$1,535/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,535/mo

+$437/mo

8.6%

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