Last 24 Hours
$1,095,000
NAL Estimated Property Value3959 Cole Avenue, Dallas, TX, 75204
Off Market
3 Beds
4 Bath
3,221 Sq Ft
$170.72 / sqft
Built in 1999Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 3Bathrooms Half 1
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Rain Gutters
Lot Size2,632 sqft
Building Information
Year Built1999
Stories3
Roof Type105
Garage Spaces2
Land Information
APN000987000012G0000
Lot Number12G
SubdivisionCole Cambrick
Land UseResidential
Legal DescriptionCOLE CAMBRICK BLK 987 LT 12G INT202100006007 DD12222020 CO-DC 0987 000 12G00 3DA0987 000
Census Tract000703
Assessed Land Value$276,360
Assessed Improvement Value$665,310
Assessment Year2025
About this property
Fantastic end unit with recent updates including remodeled master bath, wood stairs, wood floors-3rd floor, stainless appliances, water heaters, 3rd floor HVAC, & paint. Three blocks from West Village & Katy Trail, across the street from Cole Park, & has private yard! Home has 2 living areas, 2 dining areas, 3 bedrooms, 3.5 baths, giant utility, bonus room, & balcony. recessed lighting, kitchen with stainless steel appliances and island, fireplace, built-ins, storage, & 2-car garage. Walk to Uptown and across from Cole Park. Perfect location!
Investor Tools
$1,095,000
Estimated Property Value
$434,779Estimated Mortgage Balance
$660,221Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,570 /month
Positive
Cash Flow Estimate:
$2,190 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,210/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$21,047
$941,670
2025
$276,360
$665,310
$941,670
No
Tax History
Year
Tax Paid
Assessed Value
2024
$21,047
$941,670
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$485,450
No
First
Dec 22, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$434,779
$660,221
60%
40%
$2,911/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$2,911/mo
+$49/mo
3.2%
12.4%