1view

Owner Contacts

$521,000

NAL Estimated Property Value

3018 Zenia Drive, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,979 Sq Ft

Condos / Townhouses

$214.75 / sqft

Built in 2013

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesConvection Oven, Dishwasher, Disposal, Dryer, Gas Cooktop, Gas Oven, Microwave, Plumbed For Ice Maker, Refrigerator, Washer, Gas Water Heater

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesPrivate Yard

Lot Size1,300 sqft

Building Information

Year Built2013

Stories3

Roof Type106

Garage Spaces1

Land Information

APN00059400020300000

SubdivisionFlora Street Townhomes No 1

Land UseResidential

Legal DescriptionFLORA STREET TOWNHOMES NO 1 BLK 2/594 LOT 30 INT202100065270 DD03052021 CO-DC 0594 002 03000 3DA0594 002

Census Tract001602

Assessment Year2025

About this property

Freshly painted with clean lines and hardwood floors throughout, this townhome is brilliantly located and boasts spectacular downtown rooftop views! Bedroom on floor one with Master on third. Spacious and bright second floor includes living room, dining room and kitchen-with large walk-in pantry and half bath. Second bonus space on third floor can be used as a secondary living space or home office. Master suite includes a huge walk-in closet and oversized shower. Seconds from 75 and minutes from downtown and uptown. Washer, dryer and fridge included.

Investor Tools

$521,000

Estimated Property Value

$307,765Estimated Mortgage Balance

$213,235Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,126 /month

Positive

Cash Flow Estimate:

$1,042 /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

$936/month

$140/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,630

$500,350

2025

N/A

$500,350

Tax History

Year

Tax Paid

Assessed Value

2024

$8,630

$500,350

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Amcap Mortgage Ltd

Conventional

$341,600

First

Mar 5, 2021

Jun 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$307,765

$213,235

40%

59%

$2,049/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,189/mo

+$161/mo

5.4%

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