1view

Owner Contacts

$272,000

NAL Estimated Property Value

3121 Rock Bluff Drive, Dallas, TX, 75227

Off Market

4 Beds

2 Bath

1,697 Sq Ft

$144.31 / sqft

Built in 1962

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Gas Cooktop, Refrigerator

FlooringCarpet, Ceramic Tile

Exterior

Lot Size10,875 sqft

Building Information

Year Built1962

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000515095000000

Lot Number6

SubdivisionGreenwood Terrace

Land UseResidential

Legal DescriptionGREENWOOD TERRACE BLK E/6126 LT 6 INT202100366536 DD12062021 CO-DC 6126 00E 00600 3DA6126 00E

Census Tract008500

Assessed Land Value$60,000

Assessed Improvement Value$194,330

Assessment Year2025

About this property

Nice home 4 bedroom 2 bath home located in a quiet community and minutes from downtown. This home has a great size lot and there is a option to buy the lot next to the property for 65k! Own land close to the city.

Investor Tools

$272,000

Estimated Property Value

$214,206Estimated Mortgage Balance

$57,794Estimated Equity

21% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,632 /month

Positive

Cash Flow Estimate:

$544 /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

$430/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,804

$254,330

2025

$60,000

$194,330

$254,330

Tax History

Year

Tax Paid

Assessed Value

2024

$3,804

$254,330

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guaranteed Rate Inc

Fha

$233,689

Yes

First

Dec 6, 2021

Jan 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$214,206

$57,794

21%

79%

$1,402/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$1,402/mo

+$1,170/mo

11.3%

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