7view

Owner Contacts

$611,160

NAL Estimated Property Value

2819 Harston Street, Dallas, TX, 75212

Off Market

4 Beds

3 Bath

2,424 Sq Ft

Single Family Residence

$191.83 / sqft

Built in 2021

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker

FlooringCeramic Tile

Exterior

Lot Size3,750 sqft

Building Information

Year Built2020

Stories2

Roof Type105

Garage Spaces1

Land Information

APN00000701743000000

Lot Number6-7

SubdivisionCollege Park (Riggins)

Land UseResidential

Legal DescriptionCOLLEGE PARK (RIGGINS) BLK E/7238 N PT LT 7 ACS 0.086 AKA ORIG PLAT LT 6 INT202200034684 DD10082021 CO-DC 7238 00E 00700

Census Tract004300

Assessed Land Value$112,500

Assessed Improvement Value$498,660

Assessment Year2025

About this property

WOW! Beautiful, Spacious & Modern Custom Built Half-Duplex located within 8 min of Downtown Dallas & Trinity Groves. You'll love this great floorplan featuring 3 bedrooms, 3 Luxurious full baths, Study with closet, 2 private balconies & 2 car garage. Elegant Cabinetry, SS Appliances, Quartz Counters, & Modern lighting. High ceilings and abundant natural sunlight. The large master suite features an oversized walk-in closet, dual sinks in master ensuite bath, jetted tub & separate shower for pampering. Enjoy entertaining with family & friends on your covered patio, backyard with privacy wood fence. Buyer & Buyer's Agent to verify schools & dimensions. Don't miss out-get it under contract today-Great Investment

Investor Tools

$611,160

Estimated Property Value

$365,274Estimated Mortgage Balance

$245,886Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,667 /month

Positive

Cash Flow Estimate:

$1,222 /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

$1,111/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,282

$611,160

2025

$112,500

$498,660

$611,160

Tax History

Year

Tax Paid

Assessed Value

2024

$10,282

$611,160

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First United Bank & Trust Co

$400,000

Yes

First

Oct 8, 2021

Nov 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$365,274

$245,886

40%

60%

$2,399/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,399/mo

$-427/mo

3.9%

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