Last 24 Hours
$218,970
NAL Estimated Property Value302 N Justin Ave, Dallas, TX, 75211
Off Market
2 Beds
2 Bath
1,090 Sq Ft
$114.68 / sqft
Built in 1946Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Garage Available
Heating Gas
CoolingAppliancesOther
Exterior
Lot Size8,750 sqft
Building Information
Year Built1946
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000805150000000
Lot Number12
SubdivisionArcadia Park
Land UseResidential
Legal DescriptionARCADIA PARK BLK 11/8342 LT 12 VOL 91222/3713 DD11111991 CO-DC 8342 011 01200 2DA8342 011
Census Tract010701
Assessed Land Value$90,000
Assessed Improvement Value$128,970
Assessment Year2025
About this property
Investor Special - this property is ready to be brought back to life. It will need a full rehab. The property is being sold AS-IS.
Investor Tools
$218,970
Estimated Property Value
$109,203Estimated Mortgage Balance
$109,767Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,314 /month
Positive
Cash Flow Estimate:
$438 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$499/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,894
$218,970
2025
$90,000
$128,970
$218,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,894
$218,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Agn Llc
Building Or Construction Loan
$110,000
No
First
Dec 2, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,203
$109,767
50%
50%
$660/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$660/mo
+$905/mo
8.6%
12.4%