NoAgentList RatingHow are grades calculated?

1view

$288,000

2647 Kingston St, Dallas, TX, 75211

Off Market

3 Beds

2 Bath

1,634 Sq Ft

Single Family Residence

$1.68 / sqft

Built in 1942

Property Lead Type:

BankruptcyOff-Market ListAbsentee OwnerCash BuyersMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesDryer, Gas Range, Refrigerator, Washer

Exterior

Lot Size7,471 sqft

Building Information

Year Built1942

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000290812000000

Lot Number13

SubdivisionSunset

Land UseResidential

Legal DescriptionSUNSET BLK 3/3804 LOT 13 INT201900029174 DD01282019 CO-DC 3804 003 01300 2003804 003

Census Tract005300

Assessed Land Value$100,000

Assessed Improvement Value$188,000

Assessment Year2025

About this property

Modern living in this beautifully renovated home in the heart of Oak Cliff, less than 3 miles from Bishop Arts! Every inch of this 3-bedroom, 2-bathroom gem has been thoughtfully updated with stylish finishes. The brand-new kitchen boasts a stunning island, perfect for cooking and gathering. Enjoy spacious bedrooms, bathroom with dual vanity and dual showers, a great floor plan, and fantastic curb appeal. The new fence surrounds a generously sized backyard, ideal for entertaining. This home is move-in ready.

Investor Tools

$288,000

Estimated Property Value

$1,700,000Estimated Mortgage Balance

$0Estimated Equity

-490% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,728 /month

Positive

Cash Flow Estimate:

$576 /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

$656/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,437

$288,000

2025

$100,000

$188,000

$288,000

Tax History

Year

Tax Paid

Assessed Value

2024

$6,437

$288,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Amarillo National Bank

Credit Line (Revolving) / Heloc

$1,700,000

First

Apr 4, 2024

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,636,253

N/A

568%

$10,193/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$10,193/mo

$-8,628/mo

6.5%

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