NoAgentList RatingHow are grades calculated?

1view

$275,000

2802 El Capitan Drive, Dallas, TX, 75228

Off Market

3 Beds

2 Bath

1,434 Sq Ft

Single Family Residence

$191.77 / sqft

Built in 1957

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Floor/Wall

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater

Exterior

Lot Size7,573 sqft

Building Information

Year Built1957

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000735409000000

Lot Number9

SubdivisionCasa View Heights No 14

Land UseResidential

Legal DescriptionCASA VIEW HEIGHTS NO 14 BLK B/7470 LT 9 INT202100345888 DD11172021 CO-DC 7470 00B 00900 3007470 00B

Census Tract012701

Assessed Land Value$60,000

Assessed Improvement Value$224,500

Assessment Year2025

About this property

Completely renovated with show stopping curb appeal and designer finishes inside. Spacious kitchen features new cabinets, quarts counters, ss appliances complete with brick pattern back splash. Huge fenced backyard with plenty of room for a pool. Both bathrooms updated with new designer vanities and tile. New lighting and plumbing fixture throughout. New HVAC and energy efficient windows as well as a new roof. Minutes from Downtown Dallas, White Rock Lake and the Casa View Shopping Center currently undergoing $2 million renovation. Walk to Harry Stone Park getting a new $1.6 million aquatics center. Transferable foundation warranty as well!

Investor Tools

$284,500

Estimated Property Value

$0Estimated Mortgage Balance

$72,240Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,707 /month

Positive

Cash Flow Estimate:

$569 /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

$648/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,359

$284,500

2025

$60,000

$224,500

$284,500

Tax History

Year

Tax Paid

Assessed Value

2024

$6,359

$284,500

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$221,250

First

Feb 13, 2024

Mar 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$212,260

$72,240

25%

75%

$1,327/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,327/mo

+$238/mo

6.6%

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