Street View

1view

Owner Contacts

$766,000

3913 Hawthorne Ave Apt 102, Dallas, TX, 75219

Off Market

2 Beds

3 Bath

1,800 Sq Ft

Condos / Townhouses

$3.06 / sqft

Built in 2023

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Dishwasher, Gas Cooktop, Microwave, Convection Oven

FlooringWood

Exterior

Exterior FeaturesPrivate Yard

Lot Size13,677 sqft

Building Information

Year Built2021

Stories3

Roof Type106

Garage Spaces2

Land Information

APN00C27990391300102

Lot Number19-20

Land UseSfr - Condominiums

Legal DescriptionHAWTHORNE LUXURY CONDOS II BLK 13/2037 LTS 19 & 20 ACS 0.314 BLDG 3913 UNIT 102 CE%11.688 INT202400190889 DD09202024 CO-DC

Census Tract000607

Assessed Land Value$143,870

Assessed Improvement Value$596,130

Assessment Year2025

About this property

Luxury New Construction by Hudson Construction. Located on highly coveted Hawthorne Ave, neighboring Highland Park. This Smart Home has 2 beds, 2.1 baths, and 1,800 sqft. First floor includes a mudroom, and fenced turfed yard. Second floor accommodates open floor plan, kitchen w top of the line appliances, and wine cooler, and living area. Third floor has 2 bedrooms.

Investor Tools

$766,000

Estimated Property Value

$585,000Estimated Mortgage Balance

$198,402Estimated Equity

24% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,596 /month

Positive

Cash Flow Estimate:

$1,532 /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

$1,697/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$16,539

$740,000

2025

$143,870

$596,130

$740,000

Tax History

Year

Tax Paid

Assessed Value

2024

$16,539

$740,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guaranteed Rate Inc

Conventional

$585,000

First

Sep 20, 2024

Oct 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$567,598

$198,402

25%

74%

$3,508/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,170/mo

$3,508/mo

$-1,338/mo

3.4%

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