B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$471,000

NAL Estimated Property Value

3003 Douglas Avenue 18, Dallas, TX, 75219

Off Market

2 Beds

3 Bath

1,587 Sq Ft

Condos / Townhouses

$256.14 / sqft

Built in 2006

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

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

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size17,319 sqft

Building Information

Year Built2006

Stories3

Roof Type105

Garage Spaces1

Land Information

APN00C20610000700018

Lot Number18A

SubdivisionFirestation 3003 Condominiums

Land UseResidential

Legal DescriptionFIRESTATION 3003 CONDOMINIUMS BLK 9/1616 PT LT 18A 0.3976 BLDG 7 UNIT 18 CE%8.84 INT202100269289 DD09082021 CO-DC 1616 009

Census Tract000501

Assessed Land Value$137,790

Assessed Improvement Value$290,700

Assessment Year2025

About this property

Beautifully maintained condo with rooftop deck ready to move-in! Very large master with sitting area-office space. Master also has a private balcony. Guest room has an ensuite bath and well separated from master. Replaced master carpet. Fenced yard outside 1st floor bedroom perfect for pets or a grill. Full size washer and dryer closet. Washer-dryer, refrigerator convey with property. Low HOA for area and open kitchen-living area has gorgeous hardwoods, granite counters and stainless steel appliances, gas cooktop & breakfast bar. This condo is a MUST SEE! Buyer's agent to verify all property information, room measurements, schools, and square footage.

Investor Tools

$471,000

Estimated Property Value

$294,765Estimated Mortgage Balance

$176,235Estimated Equity

37% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,826 /month

Positive

Cash Flow Estimate:

$942 /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

$994/month

$233/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,577

$428,490

2025

$137,790

$290,700

$428,490

Tax History

Year

Tax Paid

Assessed Value

2024

$9,577

$428,490

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Change Lending Llc

Conventional

$323,400

First

Sep 8, 2021

Oct 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$294,765

$176,235

37%

63%

$1,939/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,170/mo

$2,172/mo

$-2/mo

5.5%

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