B+

NoAgentList RatingHow are grades calculated?

1Days on Market

4view

$139,000

3222 Garden Ln, Dallas, TX, 75215

$150,797 ARV

On Market

Just Added

3 Beds

1 Bath

1,418 Sq Ft

Single Family Residence

$98.03 / sqft

Built in 1935

Property Lead Type:

Deal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Heating Central

Cooling

AppliancesGas Oven

FlooringHardwood

Exterior

Lot Size6,900 sqft

Building Information

Year Built1935

Stories1

Roof Type105

Land Information

APN00000323353000000

Lot Number2

SubdivisionRose Gardens

Land UseResidential

Legal DescriptionROSE GARDENS BLK D/4446 LOT 2 INT202400176286 DD08282024 CO-DC 4446 00D 00200 1004446 00D

Census Tract020800

Assessed Land Value$65,000

Assessed Improvement Value$85,000

Assessment Year2025

About this property

Investor opportunity in South Dallas! This 3-bedroom, 1-bath home offers approximately 1,418 square feet, a large backyard, central HVAC, a recently replaced roof, and a newer gas water heater. The property is being sold as-is for $139,000. No survey is available. Cash or hard money offers only. agent owner buyer to verify schools and measurements

Investor Tools

$166,000

Estimated Property Value

$101,700Estimated Mortgage Balance

$67,954Estimated Equity

39% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$150,797

Rent-to-Value Ratio: 0.72%

Rent Estimate

$996 /month

Positive

Cash Flow Estimate:

$332 /month

Interested in this property?

Rod Hanks

DTX Realty, LLC

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$348/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,340

$150,000

2025

$65,000

$85,000

$150,000

Tax History

Year

Tax Paid

Assessed Value

2025

$3,340

$150,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bpl Mortgage Llc

Building Or Construction Loan

$101,700

First

Aug 28, 2024

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$98,046

$67,954

40%

59%

$610/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$610/mo

+$1,362/mo

14.3%

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