Street View

1view

Owner Contacts

$162,000

NAL Estimated Property Value

2627 Douglas Avenue 103, Dallas, TX, 75219

Off Market

2 Beds

1 Bath

730 Sq Ft

Condos / Townhouses

$205.34 / sqft

Built in 1972

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Plumbed For Ice Maker, Refrigerator

FlooringCarpet, Ceramic Tile

Exterior

Private Pool

Exterior FeaturesOther

Lot Size1.55 acres

Building Information

Year Built1972

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00C57060000100103

Lot Number8

SubdivisionThe Plaza Condominiums

Land UseResidential

Legal DescriptionTHE PLAZA CONDOMINIUMS BLK 5/2061 LOTS 2-7 & 50X150 LT 8 BLDG E UNIT 103 CE 1.8147467% INT202200109733 DD04182022 CO-DC 2061

Census Tract000503

Assessed Land Value$87,450

Assessed Improvement Value$58,550

Assessment Year2025

About this property

Back to Market, buyer got cold feet!!!!!First floor condominium with 2 bedrooms and 1 bath, clean and vacant ready to move in, two patio porch, one off the living room and another one off from the living room, very close to restaurants, shopping and night life that oak lawn, downtown and uptown have to offer, great opportunity for living or investing, fresh new carpet, personal covered parking, fridge conveys.

Investor Tools

$162,000

Estimated Property Value

$104,165Estimated Mortgage Balance

$57,835Estimated Equity

35% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$972 /month

Positive

Cash Flow Estimate:

$324 /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

$360/month

$251/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,508

$146,000

2025

$87,450

$58,550

$146,000

Tax History

Year

Tax Paid

Assessed Value

2024

$3,508

$146,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First Savings Bank

Conventional

$112,800

First

Apr 18, 2022

May 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$104,165

$57,835

35%

64%

$677/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,170/mo

$928/mo

+$1,242/mo

16.1%

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