Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$159,690

3204 Esmalda St, Dallas, TX, 75212

Off Market

1 Beds

1 Bath

672 Sq Ft

Single Family Residence

$260.42 / sqft

Built in 1948

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Heating Central

Cooling

Exterior

Lot Size7,374 sqft

Building Information

Year Built1948

Stories1

Roof Type105

Land Information

APN00000686173000000

Lot Number1

SubdivisionEagle Ford Gardens

Land UseResidential

Legal DescriptionEAGLE FORD GARDENS BLK E/7152 LT 1.2 PUEBLO & ESMALDA INT202500060002 DD03212025 CO-DC 7152 00E 00100 2007152 00E

Census Tract010500

Assessed Land Value$95,000

Assessed Improvement Value$64,690

Assessment Year2025

About this property

Great investment opportunity in the growing West Dallas area. This home is in close proximity to Trinity Groves, downtown Dallas, and the Bishop Arts area. The property is being sold as-is or it could be torn down. The value is mostly in the land. Don't miss out on this great opportunity.

Investor Tools

$159,690

Estimated Property Value

$294,516Estimated Mortgage Balance

$0Estimated Equity

-84% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,050 /month

Positive

Cash Flow Estimate:

$350 /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

$157/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,091

$159,690

2025

$95,000

$64,690

$159,690

Tax History

Year

Tax Paid

Assessed Value

2024

$1,091

$159,690

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rflp 4 Llc

Building Or Construction Loan

$294,516

First

Mar 21, 2025

Apr 2026

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$288,445

N/A

181%

$1,766/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,326/mo

$1,766/mo

$-440/mo

10.0%

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