1view

Owner Contacts

$855,000

NAL Estimated Property Value

3610 Gillespie St Apt 8, Dallas, TX, 75219

Off Market

3 Beds

4 Bath

2,356 Sq Ft

Condos / Townhouses

$1.55 / sqft

Built in 2004

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesMicrowave, Dryer, Refrigerator, Washer, Dishwasher

Exterior

Lot Size1,807 sqft

Building Information

Year Built2004

Stories3

Roof Type105

Garage Spaces1

Land Information

APN001029000A0090000

Lot Number9

SubdivisionGillespie Tract

Land UseResidential

Legal DescriptionGILLESPIE TRACT BLK A/1029 LT 9 INT201300380122 DD12122013 CO-DC 1029 00A 00900 3DA1029 00A

Census Tract000502

Assessed Land Value$153,600

Assessed Improvement Value$577,380

Assessment Year2025

About this property

3-bedroom, 3.5-bath townhome with 2,356 sq ft in Turtle Creek. Features include hardwood floors, open living area, kitchen with island seating, granite-style counters, and stainless steel appliances. Oversized windows with plantation shutters and second-floor deck add charm. Primary suite offers ensuite bath and custom closets. Includes 2-car garage, attic storage, and laundry area. Pets allowed. Near Katy Trail, Whole Foods, Oak Lawn dining, Uptown, Downtown, and highways. *Fireplace is for decorative use only and cannot be used without consent from Belong.

Investor Tools

$855,000

Estimated Property Value

$493,959Estimated Mortgage Balance

$361,041Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,130 /month

Positive

Cash Flow Estimate:

$1,710 /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

$1,464/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$13,287

$730,980

2025

$153,600

$577,380

$730,980

Tax History

Year

Tax Paid

Assessed Value

2024

$13,287

$730,980

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rocket Mortgage Llc

Conventional

$507,500

First

Nov 15, 2024

Dec 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$493,959

$342,041

40%

58%

$3,043/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,730/mo

$3,043/mo

$-313/mo

3.8%

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