$224,000
NAL Estimated Property Value3825 Gilbert Ave # A-102, Dallas, TX, 75219
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Microwave, Refrigerator
FlooringTile
Exterior
Lot Size24,000 sqft
Building Information
Year Built1969
Stories2
Roof Type105
Land Information
APN00000160420120000
Lot Number8-10
Land UseResidential
Legal DescriptionCLOISTERS CONDOMINIUMS THE BLK 5/1563 LOTS 8-9-10 BLDG A UNIT 102 & 4.0812% OF CE INT202300158025 DD08072023 CO-DC 1563 005
Census Tract000606
Assessed Land Value$88,150
Assessed Improvement Value$120,850
Assessment Year2025
About this property
Fantastic one-bedroom remodeled condo located in Oaklawn. Updated kitchen with brand new appliances installed in 2023 included a refrigerator, island, track lighting, tile floors. Master suite with new tile shower in master bath. PVC blinds, inside laundry, outdoor BBQ area with pits. Great community close to Downtown Dallas, restaurants, shopping, parks, and major freeways.
Investor Tools
$224,000
Estimated Property Value
$158,812Estimated Mortgage Balance
$65,188Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,344 /month
Positive
Cash Flow Estimate:
$448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$483/month
$235/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,671
$209,000
2025
$88,150
$120,850
$209,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,671
$209,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$167,200
No
First
Aug 7, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,812
$65,188
29%
71%
$1,003/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,840/mo
$1,238/mo
+$602/mo
9.9%
