1view

Owner Contacts

$265,000

NAL Estimated Property Value

3803 Metropolitan Ave, Dallas, TX, 75210

Off Market

3 Beds

2 Bath

1,326 Sq Ft

$125.72 / sqft

Built in 2020

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator

FlooringCarpet, Laminate

Exterior

Lot Size6,557 sqft

Building Information

Year Built2020

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000177916000000

Lot Number50

SubdivisionCamps Second Ave

Land UseResidential

Legal DescriptionCAMPS SECOND AVE BLK F/1817 LT 50 INT202200179644 DD06272022 CO-DC 1817 00F 05000 1DA1817 00F

Census Tract002703

Assessed Land Value$55,730

Assessed Improvement Value$201,880

Assessment Year2025

About this property

A beautiful new construction just steps away from Fair Park brought to you by ICDC. This home is close to Fair Park and has easy access to the DART bus and light rail. The house is one story on a corner lot with 3 bedrooms, 2 baths, 1 car garage, walk-in closets, open living and kitchen area, appliance package that includes refrigerator, washer and dryer, and is energy efficient. Owner-occupant buyers may qualify for down payment assistance through the City of Dallas DHAP program.

Investor Tools

$265,000

Estimated Property Value

$221,047Estimated Mortgage Balance

$43,953Estimated Equity

16% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,590 /month

Positive

Cash Flow Estimate:

$530 /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

$590/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,758

$257,610

2025

$55,730

$201,880

$257,610

Tax History

Year

Tax Paid

Assessed Value

2024

$5,758

$257,610

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Prosperity Bank

Conventional

$238,500

First

Jun 27, 2022

Jul 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$221,047

$43,953

16%

83%

$1,430/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,430/mo

+$542/mo

8.9%

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