1view

Owner Contacts

$257,380

NAL Estimated Property Value

3722 Odessa St, Dallas, TX, 75212

Off Market

3 Beds

2 Bath

1,080 Sq Ft

Single Family Residence

$282.41 / sqft

Built in 1948

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater

Exterior

Lot Size8,214 sqft

Building Information

Year Built1948

Stories1

Roof Type105

Land Information

APN00000690022000000

Lot Number3

SubdivisionJoe A Irwin

Land UseResidential

Legal DescriptionJOE A IRWIN BLK 3/7162 LT 3 INT202400088255 DD04262024 CO-DC 7162 003 00300 2007162 003

Census Tract010601

Assessed Land Value$100,000

Assessed Improvement Value$157,380

Assessment Year2025

About this property

**Motivated Seller offering $5K concession towards Buyer's Closing Cost** This beautifully renovated home has an oversized porch to enjoy while sipping your coffee, boast a long driveway with plenty of parking space with access to the backyard. Centrally situated near downtown Dallas, Trinity Groves, many restaurants, and great parks in Dallas. Fully renovated and permitted by the City of Dallas, LIKE-NEW, all new electrical, windows, plumbing, roof, exterior siding, French drain, and water heater. Foundation repaired and warrantied. All brand new appliances. Floor plan offers nice size kitchen with eat in dining that opens to living area. Three good size bedrooms. Large backyard that is fenced. Don't miss this opportunity!

Investor Tools

$257,380

Estimated Property Value

$288,246Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,830 /month

Positive

Cash Flow Estimate:

$610 /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

$396/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,470

$257,380

2025

$100,000

$157,380

$257,380

Tax History

Year

Tax Paid

Assessed Value

2024

$3,470

$257,380

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Fha

$299,475

Yes

First

Apr 26, 2024

May 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$288,246

N/A

112%

$1,796/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,796/mo

+$176/mo

9.2%

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