Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$204,990

NAL Estimated Property Value

3206 S Llewellyn Avenue, Dallas, TX, 75224

Off Market

2 Beds

1 Bath

1,050 Sq Ft

Single Family Residence

$180.95 / sqft

Built in 1950

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Garage Available

Heating Central

Cooling

AppliancesGas Range

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesStorage

Lot Size7,521 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000470416000000

Lot Number40

SubdivisionWynnewood Park #1

Land UseResidential

Legal DescriptionWYNNEWOOD PARK BLK 1/5976 LT 40 INT202100276309 DD09132021 CO-DC 5976 001 04000 4DA5976 001

Census Tract006001

Assessed Land Value$80,750

Assessed Improvement Value$124,240

Assessment Year2025

About this property

Move in Ready! Welcome to this Newly Updated 2BR & 1BA PLUS A BONUS ROOM Home. Home has fresh paint, new doors, new light fixtures, and new luxury vinyl plank flooring throughout the kitchen and breakfast area. Beautiful wood flooring throughout the living room and bedroom. Second living area could be used for a 3rd bedroom or bonus room. Don't forget to look in the backyard! Check out the Large wooden deck that would be great for outdoor entertainment.

Investor Tools

$204,990

Estimated Property Value

$124,505Estimated Mortgage Balance

$80,485Estimated Equity

39% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,230 /month

Positive

Cash Flow Estimate:

$410 /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

$467/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,582

$204,990

2025

$80,750

$124,240

$204,990

Tax History

Year

Tax Paid

Assessed Value

2024

$4,582

$204,990

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of Desoto Na

Open End Mortgage / Open End With Future Advance Clause

$136,600

First

Sep 13, 2021

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$124,505

$80,485

39%

61%

$819/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$819/mo

+$1,153/mo

11.5%

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