1view

Owner Contacts

$220,000

NAL Estimated Property Value

3622 Meadow St, Dallas, TX, 75215

Off Market

3 Beds

2 Bath

1,313 Sq Ft

$171.36 / sqft

Built in 2014

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Refrigerator

FlooringCarpet, Laminate, Vinyl

Building Information

Year Built2014

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000159442000000

SubdivisionLongs S S Oakwood

Land UseResidential

Legal DescriptionLONGS S S OAKWOOD BLK 1/1541 LOT 6 INT201600098563 DD04072016 CO-DC 1541 001 00600 1001541 001

Census Tract003700

Assessment Year2025

About this property

Just reduced and now easy to show. This wonderful 10 year old house was built for the Neighborhood Stabilization Program. Re-cleaned and refreshed for showing. The house features 3 bedrooms, 2 bathrooms, an attached and covered rear entry carport, large living and dining with a breakfast bar, walk-in closets, storage area at the carport and a large covered patio. Refrigerator, washer and dryer are all included. Buyer must qualify for 120% below median income and must purchase as an owner-occupant.

Investor Tools

$220,000

Estimated Property Value

$172,372Estimated Mortgage Balance

$47,628Estimated Equity

21% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,350 /month

Positive

Cash Flow Estimate:

$450 /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

$497/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,869

$220,000

2025

N/A

$220,000

Tax History

Year

Tax Paid

Assessed Value

2024

$4,869

$220,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Boxcar Mortgage Llc

Conventional

$176,000

First

Mar 19, 2025

Apr 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$172,372

$47,628

21%

78%

$1,056/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,056/mo

+$916/mo

10.8%

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