NoAgentList RatingHow are grades calculated?

7view

Owner Contacts

$431,090

NAL Estimated Property Value

2626 Gladstone Dr, Dallas, TX, 75211

Off Market

2 Beds

2 Bath

1,095 Sq Ft

Duplex

$1.46 / sqft

Built in 1921

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Gas

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator, Electric Water Heater

FlooringCeramic Tile, Vinyl, Wood

Exterior

Lot Size7,500 sqft

Building Information

Year Built1921

Stories1

Roof Type105

Land Information

APN00000274768000000

Lot Number7

SubdivisionSunset Summit

Land UseResidential

Legal DescriptionSUNSET SUMMIT BLK H/3489 LT 7 INT202100192424 DD06282021 CO-DC 3489 00H 00700 2003489 00H

Census Tract005300

Assessed Land Value$140,000

Assessed Improvement Value$291,090

Assessment Year2025

About this property

Completely remodeled Oak Cliff craftsman duplex. New electrical, plumbing, and bathrooms. Beautiful original hardwood flooring throughout most of the unit. Vinyl in the back of the unit. The living room has the original brick fireplace, now decorative with adjacent built-in shelves and seating ledge. Spacious dining and kitchen with new SS appliances, granite countertops, and island. Plenty of cabinets for storage. Lots of windows for natural light. 2 full bathrooms with subway tiled showers. Utility room with a stackable washer and dryer. Large fenced backyard. Designated parking for unit 2626 will be THREE spaces in the rear. Yard work provided by the landlord at landlord expense.

Investor Tools

$431,090

Estimated Property Value

$272,775Estimated Mortgage Balance

$158,315Estimated Equity

36% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,587 /month

Positive

Cash Flow Estimate:

$862 /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

$990/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,723

$431,090

2025

$140,000

$291,090

$431,090

Tax History

Year

Tax Paid

Assessed Value

2024

$9,723

$431,090

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Caliber Home Loans Inc

Conventional

$301,000

First

Jun 28, 2021

Jul 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$272,775

$158,315

36%

63%

$1,805/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,805/mo

$-240/mo

4.4%

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