NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$247,690

NAL Estimated Property Value

2649 Inadale Avenue, Dallas, TX, 75228

Off Market

3 Beds

1 Bath

1,048 Sq Ft

Single Family Residence

$176.43 / sqft

Built in 1957

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range

Exterior

Lot Size8,200 sqft

Building Information

Year Built1957

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000711787000000

Lot Number10

SubdivisionCloverdale No 6

Land UseResidential

Legal DescriptionCLOVERDALE NO 6 BLK A/7307 LT 10 INT202000005147 DD01062020 CO-DC 7307 00A 01000 3007307 00A

Census Tract012301

Assessed Land Value$60,000

Assessed Improvement Value$187,690

Assessment Year2025

About this property

Charming, cozy and updated home! This home features 3 bedroom 1 bath, fresh paint throughout, granite countertops in kitchen, stainless steel appliances, designer hood, fully remodeled bathroom with upgraded tile floors and granite counter, luxury vinyl plank throughout the house installed in Sept. 2019, windows installed in Sept. 2019, covered porch, large fenced yard, mature trees for shade, minutes to freeways and dow town Dallas. Buyer to verify all measurements and schools.

Investor Tools

$247,690

Estimated Property Value

$118,121Estimated Mortgage Balance

$129,569Estimated Equity

52% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,486 /month

Positive

Cash Flow Estimate:

$495 /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

$230/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,519

$247,690

2025

$60,000

$187,690

$247,690

Tax History

Year

Tax Paid

Assessed Value

2024

$1,519

$247,690

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guild Mortgage Co

Conventional

$134,900

First

Jan 6, 2020

Feb 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$118,121

$129,569

52%

48%

$809/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$809/mo

+$1,163/mo

9.6%

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