NoAgentList RatingHow are grades calculated?

4view

Owner Contacts

$407,000

NAL Estimated Property Value

3922 Gilbert Ave Apt 205, Dallas, TX, 75219

Off Market

2 Beds

3 Bath

1,510 Sq Ft

Condos / Townhouses

$231.72 / sqft

Built in 1997

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesBalcony, Courtyard, Dog Run, Gas Grill, Rain Gutters

Lot Size1.03 acres

Building Information

Year Built1997

Stories2

Roof Type111

Garage Spaces2

Land Information

APN00C24490000A00205

Lot Number4B

SubdivisionGilbert Terrace Residences

Land UseResidential

Legal DescriptionGILBERT TERRACE RESIDENCES BLK 6/1565 LT 4B ACS 1.1472 BLDG A UNIT 205 CE 3.0402% INT202300035790 DD02232023 CO-DC 1565 006

Census Tract000606

Assessed Land Value$123,040

Assessed Improvement Value$253,710

Assessment Year2025

About this property

MOTIVATED SELLERS! Great condo in the heart of the city with just a 10-minute walk to Katy Trail! Beautiful kitchen with stainless steel appliances, lots of storage, and a balcony perfect for entertaining. The bonus room on the top floor can be used as an office or a home gym. Two assigned parking spaces (205A & B) in the underground garage with storage closet. Garage elevator to ground level. 2 HVACs. TV & shelf, refrigerator, washer & dryer all convey in sale. HOA fee includes security gate.

Investor Tools

$407,000

Estimated Property Value

$289,081Estimated Mortgage Balance

$117,919Estimated Equity

28% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,442 /month

Positive

Cash Flow Estimate:

$814 /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

$625/month

$366/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,468

$376,750

2025

$123,040

$253,710

$376,750

Tax History

Year

Tax Paid

Assessed Value

2024

$5,468

$376,750

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mission Loans Llc

Conventional

$307,500

First

Feb 23, 2023

Mar 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$289,081

$117,919

28%

71%

$1,844/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,170/mo

$2,210/mo

$-40/mo

6.4%

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