Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$2,365,770

3604 N Fitzhugh Avenue, Dallas, TX, 75205

Off Market

3 Beds

5 Bath

3,777 Sq Ft

Single Family Residence

$326.98 / sqft

Built in 2019

Property Lead Type:

Off-Market ListHigh EquityVacant HomesMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Ice Maker, Microwave, Vented Exhaust Fan, Electric Water Heater

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesBalcony, Rain Gutters, Lighting

Lot Size4,487 sqft

Building Information

Year Built2018

Stories3

Roof Type111

Garage Spaces2

Land Information

APN00000195637000000

Lot Number12

SubdivisionNorthern Hills

Land UseResidential

Legal DescriptionNORTHERN HILLS BLK 6/2022 S PT LT 12 ACS 0.103 INT202000091783 DD03312020 CO-DC 2022 006 01200 1002022 006

Census Tract000606

Assessed Land Value$394,860

Assessed Improvement Value$1,970,910

Assessment Year2025

About this property

Located in highly coveted Northern Heights neighborhood, this new construction single family attached home offers 3 bedrooms and 3.2 baths in an exclusive, luxury residential development off Abbott Avenue. Thoughtfully designed to harmonize style and efficiency, this unit offers a high quality finish out complete with Thermador appliances, expansive windows, a green air conditioning system, wide planked hardwood floors throughout, and an in-home elevator. A large private yard and two terraces offer space to enjoy the outdoors. This development offers residents a peaceful retreat close to Dallas’ most desirable destinations including Knox Street, the Katy Trail, and Turtle Creek.

Investor Tools

$2,365,770

Estimated Property Value

$0Estimated Mortgage Balance

$1,497,642Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$14,195 /month

Positive

Cash Flow Estimate:

$4,732 /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

$3,410/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$29,092

$2,365,770

2025

$394,860

$1,970,910

$2,365,770

Tax History

Year

Tax Paid

Assessed Value

2024

$29,092

$2,365,770

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Jpmorgan Chase Bank Na

Conventional

$1,030,000

First

Mar 31, 2020

Apr 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$868,128

$1,497,642

63%

37%

$3,870/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$3,870/mo

$-910/mo

1.5%

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