$266,000
NAL Estimated Property Value3100 Cole Ave Apt 112, Dallas, TX, 75204
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Oven, Electric Range, Electric Water Heater, Microwave, Washer
FlooringCeramic Tile
Exterior
Lot Size42,602 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00C70130000000112
SubdivisionSutton Place Condos
Land UseResidential
Legal DescriptionSUTTON PLACE CONDOS BLK 17/965 LT 2A ACS 0.978 UNIT 112 CE 1.84% INT202300038892 DD02282023 CO-DC 0965 017 02A 1000965 017
Census Tract001801
Assessment Year2025
About this property
Location, Location, Location! Close to restaurants, shopping and entertainment and easy access to Katy Tr and Freeways! This updated, first floor condo is light and bright with luxury laminate floors throughout. Beautiful white kitchen cabinets with newly installed marbled quartz countertops and new dishwasher. Enjoy coffee on your private patio. Refrigerator and Stackable washer and dryer is staying. 2 Reserved underground parking spaces for owner occupants.
Investor Tools
$266,000
Estimated Property Value
$235,913Estimated Mortgage Balance
$30,087Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,596 /month
Positive
Cash Flow Estimate:
$532 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$410/month
$269/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,590
$243,000
2025
N/A
N/A
$243,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,590
$243,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Mortgage Bank
Fha
$241,250
Yes
First
Feb 27, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$235,913
$30,087
11%
89%
$1,447/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,716/mo
+$274/mo
9.0%
