2828Days on Market

1view

$159,995

$169,999

3103 Elsie Faye Heggins St, Dallas, TX, 75215

On Market

Price Drop

3 Beds

1 Bath

1,215 Sq Ft

Single Family Residence

$131.68 / sqft

Built in 1951

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesGas Range

FlooringCarpet, Laminate

Exterior

Lot Size5,668 sqft

Building Information

Year Built1951

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000175417000000

Lot Number7

SubdivisionLagow Heights

Land UseResidential

Legal DescriptionLAGOW HEIGHTS BLK E/1775 LT 7 HATCHER & MEADOW INT2010900093932 DD04122019 CO-DC 1775 00E 00700 1001775 00E

Census Tract020800

Assessed Land Value$45,500

Assessed Improvement Value$140,910

Assessment Year2025

About this property

This beautiful home has it all! The living room has an open concept, lots of natural light, and plenty of space for entertaining. Kitchen includes: lots of cabinet space for storage, eat in dining area, granite counters and a tiled backsplash. Outside, the large backyard is a private retreat, perfect for summer barbecues or simply relaxing in the sun.

Investor Tools

$186,410

Estimated Property Value

$114,880Estimated Mortgage Balance

$88,203Estimated Equity

38% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,118 /month

Positive

Cash Flow Estimate:

$373 /month

Interested in this property?

Jeb Bryant

The Real Estate Power Houses

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$233/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,863

$186,410

2025

$45,500

$140,910

$186,410

Tax History

Year

Tax Paid

Assessed Value

2025

$1,863

$186,410

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Unknown

$114,880

First

Apr 12, 2019

May 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$98,207

$93,793

48%

53%

$689/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$689/mo

+$876/mo

10.1%

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