Street View

A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$281,670

2816 Marbella Ln, Dallas, TX, 75228

$300,943 ARV

Off Market

3 Beds

2 Bath

1,605 Sq Ft

Single Family Residence

$152.65 / sqft

Built in 1955

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater

Exterior

Lot Size8,268 sqft

Building Information

Year Built1955

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000723784000000

Lot Number10

SubdivisionShiloh Terrace No 2

Land UseResidential

Legal DescriptionSHILOH TERRACE NO 2 BLK B/7352 LT 10 INT202300171406 DD08242023 CO-DC 7352 00B 01000 3007352 00B

Census Tract012501

Assessed Land Value$60,000

Assessed Improvement Value$221,670

Assessment Year2025

About this property

Foundation has been repaired, Tarrant Roofing is replacing the roof on 8-3-23. This very special home has been owned by the same family since 1968 and is now being offered for sale. In 2004, approximately 300 square feet was added to the back of the house, which was wonderful because a laundry area and big living room was the result. The house is on pier and beam foundation. The oversized one car garage offers plenty of storage or a hobby-workroom area. The family decided to sell the home in its current condition and price it accordingly in order for the new owner to be able to make the house theirs.

Investor Tools

$281,670

Estimated Property Value

$194,000Estimated Mortgage Balance

$93,717Estimated Equity

31% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$300,943

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,690 /month

Positive

Cash Flow Estimate:

$563 /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

$642/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,295

$281,670

2025

$60,000

$221,670

$281,670

Tax History

Year

Tax Paid

Assessed Value

2024

$6,295

$281,670

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Conventional

$194,000

First

Aug 24, 2023

Sep 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$187,953

$93,717

33%

67%

$1,188/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,188/mo

+$784/mo

8.4%

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