B+

NoAgentList RatingHow are grades calculated?

1view

$210,000

3327 Rutz Street, Dallas, TX, 75212

$221,695 ARV

Off Market

3 Beds

2 Bath

1,271 Sq Ft

Single Family Residence

$165.22 / sqft

Built in 2020

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile

Exterior

Lot Size3,600 sqft

Building Information

Year Built2020

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000674995000000

Lot Number4

SubdivisionWheeler & Reuss Eagle Ford

Land UseResidential

Legal DescriptionWHEELER & REUSS EAGLE FORD BLK A/7111 LT 4 INT202000265101 DD09252020 CO-DC 7111 00A 00400 2007111 00A

Census Tract010101

Assessed Land Value$108,000

Assessed Improvement Value$234,230

Assessment Year2025

About this property

Welcome Home!! Willow 2 has lots to offer conveniently located close to shopping centers and within minutes of downtown Dallas. Willow 2 offers large closet space, energy efficiency window, energy efficiency appliances, and much, much more. ******SELLER OFFERING UP TO $5000 TOURS BUYERS CLOSING COST******

Investor Tools

$342,230

Estimated Property Value

$0Estimated Mortgage Balance

$158,666Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$221,694

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,053 /month

Positive

Cash Flow Estimate:

$684 /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

$423/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,361

$342,230

2025

$108,000

$234,230

$342,230

No

Tax History

Year

Tax Paid

Assessed Value

2024

$3,361

$342,230

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Caliber Home Loans Inc

Fha

$206,196

Yes

First

Sep 25, 2020

Oct 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$183,564

$158,666

46%

54%

$1,237/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,237/mo

+$735/mo

6.9%

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