NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$531,000

NAL Estimated Property Value

3211 Elizabeth Street 3, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,604 Sq Ft

Condos / Townhouses

$236.28 / sqft

Built in 1976

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size36,075 sqft

Building Information

Year Built1976

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000157780540000

Lot Number3

SubdivisionThe Esplanade Condominium

Land UseResidential

Legal DescriptionESPLANADE CONDOMINIUMS BLK A/1515 PT LT 3 APT 3211 UNIT 3 & 6.124% CE INT201900066611 DD03152019 CO-DC 1515 00A 00300 1001515

Census Tract000703

Assessed Land Value$231,970

Assessed Improvement Value$188,530

Assessment Year2025

About this property

Beautifully updated two story condo overlooks Cole Park. Super cute and truly move in ready. Remodeled Kitchen is perfection. Stainless steel appliances, Granite, open light and bright. Two generous sized bedrooms and study.Updated Bathrooms equally as nice with newer faucets, fixtures, and flooring. Updated HVAC Hot Water Heater, Disposal, Garage Door and Opener. Great architectural design with high ceilings, open floor plan! Attached two car garage is a rare find in this location and price point. Gated community offer low HOA fees. Walk-ability to West Village and Katy Trail. Gorgeous remodel top to bottom.

Investor Tools

$531,000

Estimated Property Value

$161,266Estimated Mortgage Balance

$369,734Estimated Equity

69% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,186 /month

Positive

Cash Flow Estimate:

$1,062 /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

$728/month

$533/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,079

$420,500

2025

$231,970

$188,530

$420,500

Tax History

Year

Tax Paid

Assessed Value

2024

$6,079

$420,500

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First Choice Loan Services Inc

Conventional

$227,700

First

Jun 17, 2013

Jul 2043

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$161,266

$369,734

69%

30%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$533/mo

+$1,817/mo

5.3%

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