$382,530
NAL Estimated Property Value3235 Cole Ave # A-60, Dallas, TX, 75204
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1.25 acres
Building Information
Year Built1985
Stories2
Roof Type105
Garage Spaces1
Land Information
APN00C82680000A00060
Lot Number10-13
SubdivisionWoodshire Court Condos
Land UseResidential
Legal DescriptionWOODSHIRE COURT CONDOS BLK 13/969 LTS 10-13 ACS 1.248 BLDG A UNIT 60 CE 2.631% INT202100358785 DD11302021 CO-DC 0969 013 010
Census Tract001801
Assessed Land Value$178,800
Assessed Improvement Value$203,730
Assessment Year2025
About this property
BACK ON MARKET, Bring your Buyers back....Beautifully remodeled and spacious split level floor plan with vaulted ceilings, great for entertaining! Walk to Whole Foods, Klyde Warren Park, Arts District, Katy Trail, trolley, West Village and much much more. Recently updated kitchen, bathrooms, and hardwoods in last 3 years. Additionally elfa closet system, new roof, AC, repaved driveways, and exterior siding. Lots of guest parking!
Investor Tools
$382,530
Estimated Property Value
$154,620Estimated Mortgage Balance
$227,910Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,295 /month
Positive
Cash Flow Estimate:
$765 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$625/month
$409/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,589
$382,530
2025
$178,800
$203,730
$382,530
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,589
$382,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Credit Union Of Texas
Conventional
$169,000
No
First
Nov 30, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$154,620
$227,910
59%
40%
$1,014/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$1,423/mo
+$927/mo
7.4%
