B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$305,580

NAL Estimated Property Value

4034 Rawlins St Apt 103, Dallas, TX, 75219

Off Market

2 Beds

2 Bath

926 Sq Ft

Condos / Townhouses

$2.43 / sqft

Built in 1984

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Refrigerator

FlooringTile

Exterior

Exterior FeaturesBalcony

Lot Size17,860 sqft

Building Information

Year Built1984

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00C60190000000103

Lot Number6

Land UseResidential

Legal DescriptionRAWLINS PARK CONDOMINIUMS BLK C/1322 LOT 6 ACS 0.410 UNIT 103 CE 5.69% INT202500052732 DD03122025 CO-DC 1322 00C 006 1001322

Census Tract000605

Assessed Land Value$91,460

Assessed Improvement Value$214,120

Assessment Year2025

About this property

Exceptional Location! This remarkable condo exudes convenience, with Starbucks, Whole Foods, and Eatzis a short stroll away. Nestled minutes from vibrant Uptown, downtown Dallas, the medical district, shops, dining, parks, Turtle Creek, and the Katy Trail, it's an urban dweller's dream. The bathrooms have been tastefully renovated by the owner, while 2020 witnessed a host of upgrades including lavish luxury vinyl flooring, elegant granite countertops, fresh paint, new windows, a new roof, HVAC system, and a stainless steel refrigerator. Don't miss out on this prime opportunity to experience city living at its finest.

Investor Tools

$305,580

Estimated Property Value

$19,602Estimated Mortgage Balance

$285,978Estimated Equity

93% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,833 /month

Positive

Cash Flow Estimate:

$611 /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

$562/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,215

$305,580

2025

$91,460

$214,120

$305,580

Tax History

Year

Tax Paid

Assessed Value

2024

$5,215

$305,580

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Texas State Affordable Hsng Corp

Stand Alone Second / Subordinate Position

$10,007

First

Mar 12, 2025

Mar 2028

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$19,602

$285,978

93%

$120/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,170/mo

$120/mo

+$2,050/mo

8.5%

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