B+

NoAgentList RatingHow are grades calculated?

1view

$244,900

3004 Airhaven Street, Dallas, TX, 75229

Off Market

3 Beds

2 Bath

1,311 Sq Ft

Single Family Residence

$186.8 / sqft

Built in 1981

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Washer, Gas Water Heater

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Lot Size5,097 sqft

Building Information

Year Built1981

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000606905000000

Lot Number1

SubdivisionChapel Forest

Land UseResidential

Legal DescriptionCHAPEL FOREST BLK 2A/6595 E PT LT 1 ACS 0.117 INT202100038768 DD02042021 CO-DC 6595 02A 00100 1006595 02A

Census Tract009611

Assessment Year2025

About this property

Just Remodeled. New carpet in all bedrooms. New flooring in living room and dining areas. New tile in kitchen and mud room. New tile and tubs in both bathrooms. Updated kitchen with quartz countertops. New appliances ( Refrigerator, Electric Range, Dishwasher). Like new Washer and Dryer. New can lighting and light fixtures. New ceiling fans in each bedroom and living room. New gutters. Updated wet bar. Large walk in closet in master bedroom. New sprinkler system. New HVAC system. 2 Garage Door openers. Perfect location.

Investor Tools

$333,000

Estimated Property Value

$0Estimated Mortgage Balance

$132,258Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,998 /month

Positive

Cash Flow Estimate:

$666 /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

$506/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,405

$333,000

2025

N/A

$333,000

Tax History

Year

Tax Paid

Assessed Value

2024

$4,405

$333,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Sfmc Lp

Conventional

$223,250

First

Feb 4, 2021

Mar 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$200,742

$132,258

39%

60%

$1,339/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,339/mo

+$633/mo

7.1%

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