Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$254,600

2803 Grafton Ave, Dallas, TX, 75211

Off Market

2 Beds

1 Bath

1,079 Sq Ft

Single Family Residence

$111.21 / sqft

Built in 1948

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Heating Central

Cooling

AppliancesNone

Exterior

Lot Size6,768 sqft

Building Information

Year Built1948

Stories1

Roof Type105

Land Information

APN00000293074000000

Lot Number28

SubdivisionSunset

Land UseResidential

Legal DescriptionSUNSET CREST BLK 7/3855 LT 28 VOL96203/2607 DD09161996 CO-DC 3855 007 02800 2003855 007

Census Tract005300

Assessed Land Value$100,000

Assessed Improvement Value$154,600

Assessment Year2025

About this property

This home has been updated on exterior including roof about 2 years old. The exterior paint done. The rest is up to you. Interior is gutted so you can make it what you want it to be. No showing on interior until offer to purchase. Subfloor is missing but seller is leaving some extra material for sub floor. Call agent with all questions. Priced to sell and when you are done with the interior you will have a brand new home.

Investor Tools

$254,600

Estimated Property Value

$10,490Estimated Mortgage Balance

$254,401Estimated Equity

96% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,528 /month

Positive

Cash Flow Estimate:

$509 /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

$580/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,690

$254,600

2025

$100,000

$154,600

$254,600

Yes (2020)

Tax History

Year

Tax Paid

Assessed Value

2024

$5,690

$254,600

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Vernon W Durbin Jr

Seller Carryback / Seller Financing / Seller Take-Back

$10,490

First

Sep 16, 1996

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$199

$254,401

99%

$63/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$63/mo

+$1,502/mo

7.4%

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