Street View

A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$499,000

3931 Cole Avenue, Dallas, TX, 75204

$648,700 ARV

Off Market

4 Beds

4 Bath

3,221 Sq Ft

Condos / Townhouses

$154.92 / sqft

Built in 1999

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Oven, Microwave, Refrigerator

FlooringWood

Exterior

Exterior FeaturesBalcony

Lot Size2,354 sqft

Building Information

Year Built1999

Stories3

Roof Type105

Garage Spaces2

Land Information

APN000987000012N0000

Lot Number12N

SubdivisionCole Cambrick

Land UseResidential

Legal DescriptionCOLE CAMBRICK BLK 987 LT 12N INT201800307720 DD11152018 CO-DC 0987 000 12N00 3DA0987 000

Census Tract000703

Assessed Land Value$247,170

Assessed Improvement Value$581,890

Assessment Year2025

About this property

Excellent 3 Bedroom 3 and half bathroom Townhome, 3 blocks from West Village and Katy Trail, across from Cole Park! NO HOA DUES! Tile entry with office and bedroom with private bathroom on first level. Tiled kitchen and hardwoods in living and formal dining on second level. Living has Gas Log Fireplace! Third level has Master suite with separate shower, spa garden tub, 2 walk in closets. Third bedroom has full private bath. Side yard for private garden. Mature trees shelter street. Security cameras facing front fence and back patio. Check out the floorplan and 3D model walkthrough!

Investor Tools

$1,065,000

Estimated Property Value

$0Estimated Mortgage Balance

$664,393Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)*

$648,700

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,390 /month

Positive

Cash Flow Estimate:

$2,130 /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

$1,219/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,303

$829,060

2025

$247,170

$581,890

$829,060

Tax History

Year

Tax Paid

Assessed Value

2024

$9,303

$829,060

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Jpmorgan Chase Bank Na

Conventional

$450,000

First

Sep 21, 2020

Oct 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$400,607

$664,393

62%

38%

$2,698/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$2,698/mo

+$262/mo

3.3%

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