1view

Owner Contacts

$383,900

NAL Estimated Property Value

3231 Elihu Street 105, Dallas, TX, 75210

Off Market

2 Beds

3 Bath

1,347 Sq Ft

Condos / Townhouses

$274.61 / sqft

Built in 2021

Property Lead Type:

Off-Market ListHigh 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

APN00C18050000000105

Lot Number2

Land UseResidential

Legal Description3231 ELIHU CONDOS BLK 21/812 LT 2 & ALLEY ACS 0.159 UNIT 105 CE%20 INT202200150431 DD05262022 CO-DC 0812 021 00200 1DA0812

Census Tract020300

Assessed Land Value$16,620

Assessed Improvement Value$367,280

Assessment Year2025

About this property

MOVE-IN READY! Phase I of Fair Park Moderns Condos will feature beautiful 2 bedroom 2 full bath and 1 half bath condo units with 2 car garage overlooking Fair Park. Open concept living with designer touches throughout along with private backyards. This 3 story unit offers quartz countertops, gas cooktop, and oversized frameless shower with waterfall and double vanities. Sprawling picture windows throughout home offers tons of natural lighting with amazing views!

Investor Tools

$383,900

Estimated Property Value

$349,963Estimated Mortgage Balance

$33,937Estimated Equity

8% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,303 /month

Positive

Cash Flow Estimate:

$768 /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

Centennial Bank

Conventional

$369,000

First

May 26, 2022

Jun 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$349,963

$33,937

91%

$2,272/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$2,422/mo

$-857/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