B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$614,000

NAL Estimated Property Value

3250 Cambrick Street 5, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,670 Sq Ft

Condos / Townhouses

$237.72 / sqft

Built in 1999

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringCarpet, Marble, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size39,587 sqft

Building Information

Year Built1999

Stories3

Roof Type105

Garage Spaces1

Land Information

APN00C08010000100004

Lot Number3

SubdivisionCambrick Square North

Land UseResidential

Legal DescriptionCAMBRICK SQUARE NORTH BLK A/1515 LT 3 & 4 ACS 0.9088 BLDG 1 UNIT 4 CE 3.87506961% INT202100303762 DD10082021 CO-DC 1515 00A

Census Tract000703

Assessed Land Value$161,070

Assessed Improvement Value$423,430

Assessment Year2025

About this property

Located close to nightlife, shopping, dining and just steps from the Katy Trail. This modern clean lined light and bright two bedroom, two and one half bath is full of natural light and open entertaining space. Museum finish walls throughout. Large open plan kitchen with walk in pantry opens to dining and living area with hardwoods and corner wood burning fireplace. Master suite on third floor has private roof top deck. Full size washer and dryer. Spacious attached two car garage make this a perfect lock and go property.

Investor Tools

$614,000

Estimated Property Value

$304,273Estimated Mortgage Balance

$309,727Estimated Equity

50% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,684 /month

Positive

Cash Flow Estimate:

$1,228 /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

$824/month

$330/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,823

$584,500

2025

$161,070

$423,430

$584,500

Tax History

Year

Tax Paid

Assessed Value

2024

$6,823

$584,500

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Loandepot.Com Llc

Conventional

$333,200

First

Oct 8, 2021

Nov 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$304,273

$309,727

50%

$1,998/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,328/mo

+$22/mo

4.6%

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