A+

NoAgentList RatingHow are grades calculated?

6view

Owner Contacts

$382,530

NAL Estimated Property Value

3235 Cole Avenue 60, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,220 Sq Ft

Condos / Townhouses

$270.41 / sqft

Built in 1985

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave

FlooringCeramic Tile, Laminate, Wood

Exterior

Private Pool

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

Beautifully remodeled and spacious split level floor plan with vaulted ceilings, great for entertaining. Updated in 2017, kitchen boasts new cabinets, granite counter tops, tile backsplash, dishwasher, range, plumbing fixtures and more. All three baths also updated in 2017, including new tub, shower, tile, vanities, and light fixtures. Located in a fabulous location of Uptown Dallas, walk to restaurants, bars, parks and the Katy Trail.

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

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

$625/month

$341/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

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

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

$1,355/mo

+$995/mo

7.4%

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