$159,690
NAL Estimated Property Value3204 Esmalda St, Dallas, TX, 75212
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
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
$288,445Estimated Mortgage Balance
$159,690Estimated Equity
0% 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
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
No
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
No
First
Mar 21, 2025
Apr 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$288,445
N/A
0%
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%
