Street View

1view

Owner Contacts

$383,900

3231 Elihu St # 101, Dallas, TX, 75210

Off Market

2 Beds

3 Bath

1,347 Sq Ft

Condos / Townhouses

$289.53 / sqft

Built in 2021

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Heating Central

Cooling

AppliancesDishwasher, Gas Cooktop, Plumbed For Ice Maker

FlooringCeramic Tile, Laminate

Exterior

Lot Size6,926 sqft

Building Information

Year Built2020

Stories3

Roof Type105

Garage Spaces2

Land Information

APN00C18050000000101

Lot Number2

Land UseResidential

Legal Description3231 ELIHU CONDOS BLK 21/812 LT 2 & ALLEY ACS 0.159 UNIT 101 CE%20 INT202200249184 DD09162022 CO-DC 0812 021 00200 1DA0812

Census Tract020300

Assessed Land Value$16,620

Assessed Improvement Value$367,280

Assessment Year2025

About this property

NEW CONSTRUCTION CENTRALLY LOCATED OUTSIDE OF DOWNTOWN DALLAS! 2 bedroom, 2.5 bath, and just under 1350 square feet, this unit located in a gated community across from the historic Fair Park and Cotton Bowl is available for a quick move-in. The property offers an open floor plan with 3 levels which includes large windows, quartz countertops, a gas cooktop, an expanded shower, dual vanities, 2 car attached garage as well as a backyard area. Schedule your showing today. The Buyer and Buyer's Agent is responsible for verification of all measurements and schools.

Investor Tools

$383,900

Estimated Property Value

$368,600Estimated Mortgage Balance

$40,423Estimated Equity

4% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,340 /month

Positive

Cash Flow Estimate:

$780 /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

$875/month

$150/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,580

$383,900

2025

$16,620

$367,280

$383,900

Tax History

Year

Tax Paid

Assessed Value

2024

$8,580

$383,900

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$368,600

First

Sep 16, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$343,477

$40,423

10%

89%

$2,210/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$2,360/mo

$-795/mo

4.9%

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