Last 24 Hours
$6,314,690
NAL Estimated Property Value3921 Rawlins St, Dallas, TX, 75219
Off Market
— Beds
— Bath
25,814 Sq Ft
$317.66 / sqft
Built in 1955Highlights
Interior
Bedrooms —
Bathrooms —
Heating Other
CoolingAppliancesDishwasher, Disposal, Dryer, Electric Range, Microwave, Refrigerator, Other
Exterior
Lot Size37,984 sqft
Building Information
Year Built1955
Stories2
Land Information
APN001320000H06A0000
Lot Number6A
SubdivisionGale / Rawlins
Land UseResidential
Legal DescriptionGALE / RAWLINS BLK H/1320 LT 6A ACS 0.872 INT202300019103 DD01312023 CO-DC 1320 00H 06A00 6DA1320 00H
Census Tract000605
Assessed Land Value$1,899,200
Assessed Improvement Value$4,415,490
Assessment Year2025
About this property
**Calling all Value Add Investors and Developers** One of the largest unit counts and continuous sqft of land located in the heart of Dallas. This 54 unit complex sits on 37,000 sqft of land. Comprised of 3 buildings with gated parking in back, 34x 1B1Bs and 20x Studio units. Each building has brand new roof, updated common hallways, new fence, landscaping, and exterior paint job. Master meter for water and gas. Electric is separately metered. Seller plans to have 20 units renovated by Oct 1st.
Investor Tools
$6,314,690
Estimated Property Value
$0Estimated Mortgage Balance
$6,314,690Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$49,200 /month
Positive
Cash Flow Estimate:
$16,400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$10,314/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$6,314,690
2025
$1,899,200
$4,415,490
$6,314,690
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$6,314,690
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$6,314,690
100%
0%
$0/mo
12.4%