$319,280
NAL Estimated Property Value3710 Harlingen St, Dallas, TX, 75212
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Microwave
FlooringVinyl
Exterior
Exterior FeaturesAwning(s), Balcony, Rain Gutters, Private Yard, Storage
Lot Size6,923 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Land Information
APN00000692416000000
Lot Number13
SubdivisionJoe Irwin No 3
Land UseResidential
Legal DescriptionJOE IRWIN NO 3 BLK E/7164 LOT 13 INT201700224793 DD08082017 CO-DC 7164 00E 01300 2007164 00E
Census Tract010601
Assessed Land Value$100,000
Assessed Improvement Value$219,280
Assessment Year2025
About this property
Charming 3 bed, 2 bath home just 20 minutes from Downtown Dallas! Rebuilt from the ground up in 2017, so everything is less than 10 years old. Recent updates include new vinyl flooring throughout whole home and gutters. No HOA and a huge backyard with a storage shed—plenty of space. The home is just a short walk to the Dallas Rec Center, where you’ll find trails, a playground, splash pad, and more. A perfect blend of comfort, convenience, and community!
Investor Tools
$319,280
Estimated Property Value
$248,195Estimated Mortgage Balance
$71,085Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,916 /month
Positive
Cash Flow Estimate:
$639 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$416/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,402
$319,280
2025
$100,000
$219,280
$319,280
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,402
$319,280
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$251,500
No
First
Aug 18, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,195
$71,085
22%
78%
$1,508/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,508/mo
+$464/mo
7.4%
