6view

Owner Contacts

$402,000

NAL Estimated Property Value

3235 Cole Avenue 70, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,220 Sq Ft

$284.84 / 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, Refrigerator, Gas Water Heater

FlooringCeramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesBalcony, Rain Gutters

Lot Size1.25 acres

Building Information

Year Built1985

Stories2

Roof Type105

Garage Spaces1

Land Information

APN00C82680000A00070

Lot Number10-13

SubdivisionWoodshire Court Condos

Land UseResidential

Legal DescriptionWOODSHIRE COURT CONDOS BLK 13/969 LTS 10-13 ACS 1.248 BLDG A UNIT 70 CE 2.631% INT202000310091 DD11052020 CO-DC 0969 013 010

Census Tract001801

Assessed Land Value$178,800

Assessed Improvement Value$214,450

Assessment Year2025

About this property

UPDATES GALORE! Beautifully remodeled split level condo with spacious floor plan and vaulted ceilings, great for entertaining. Updated in 2017, this light and bright kitchen boasts new cabinets, granite counter tops, tile backsplash, dishwasher, plumbing fixtures and more. All three baths are also updated, including tile, vanities, and light fixtures. Relax on the front covered patio or balcony, walk to the Katy trail or nearby parks. Located in prime location of Uptown Dallas near restaurants, bars, and so much more!

Investor Tools

$402,000

Estimated Property Value

$122,634Estimated Mortgage Balance

$279,366Estimated Equity

69% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,412 /month

Positive

Cash Flow Estimate:

$804 /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

$676/month

$341/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,096

$393,250

2025

$178,800

$214,450

$393,250

Tax History

Year

Tax Paid

Assessed Value

2024

$6,096

$393,250

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mid-American Mortgage Inc

Conventional

$137,200

First

Nov 5, 2020

Dec 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$122,634

$279,366

69%

31%

$823/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$1,164/mo

+$1,186/mo

7.0%

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