2view

$269,000

3907 Delhi St, Dallas, TX, 75212

Off Market

3 Beds

2 Bath

1,075 Sq Ft

Single Family Residence

$195.35 / sqft

Built in 2005

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher

FlooringTile

Exterior

Lot Size4,212 sqft

Building Information

Year Built2005

Stories1

Roof Type105

Garage Spaces2

Land Information

APN007141000A18A0000

Lot Number18A

SubdivisionMadi Addition

Land UseResidential

Legal DescriptionMADI BLK A/7141 LT 18A ACS 0.0969 INT202200163892 DD06102022 CO-DC 7141 00A 18A00 4DA7141 00A

Census Tract020500

Assessed Land Value$72,500

Assessed Improvement Value$131,600

Assessment Year2025

About this property

MULTIPLE OFFERS RECEIVED, PLEASE SEND BEST AND FINAL BY TODAY 5.9 (SELLER WILL NOT DO REPAIRS, SOLD AS IS)Looking for a home in the heart of Dallas? This is the perfect home for a first-time homebuyer. This property offers 3 beds, 2 baths, and a spacious backyard for the kids to play or for family gatherings. Easy access to major highways, entertainment, and shopping.

Investor Tools

$269,000

Estimated Property Value

$188,000Estimated Mortgage Balance

$94,757Estimated Equity

30% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,614 /month

Positive

Cash Flow Estimate:

$538 /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

$349/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,845

$204,100

2025

$72,500

$131,600

$204,100

No

Tax History

Year

Tax Paid

Assessed Value

2024

$2,845

$204,100

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

A&D Mortgage Llc

Conventional

$188,000

No

First

Jun 10, 2022

Jul 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$174,243

$94,757

35%

65%

$1,128/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,128/mo

+$844/mo

8.8%

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