$213,000
NAL Estimated Property Value3719 Metropolitan Ave, Dallas, TX, 75210
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater, Gas Range, Microwave, Refrigerator
Exterior
Lot Size6,104 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Land Information
APN00000167239000000
Lot Number26
SubdivisionCamps Alex
Land UseResidential
Legal DescriptionCAMPS ALEX LOT 26 METROPOLITAN PR10-02692-1 DOD03182010 1628 000 02600 1001628 000
Census Tract002703
Assessed Land Value$51,880
Assessed Improvement Value$110,090
Assessment Year2025
About this property
MULTIPLE OFFERS: Highest and best by noon on June 9, 2023. AS IS property situated close to Downtown Dallas that is a great investment opportunity and has a lot of potential. Seller prefers CASH Offers Only! Very close to new construction homes and homes under renovation. Seller will need one week leaseback.
Investor Tools
$213,000
Estimated Property Value
$202,470Estimated Mortgage Balance
$10,530Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,278 /month
Positive
Cash Flow Estimate:
$426 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$180/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,100
$161,970
2025
$51,880
$110,090
$161,970
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$1,100
$161,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$204,250
No
First
Nov 21, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$202,470
$10,530
4%
95%
$1,225/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,225/mo
+$340/mo
8.8%
