NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$382,000

NAL Estimated Property Value

4034 Rawlins St Apt 209, Dallas, TX, 75219

Off Market

2 Beds

2 Bath

1,159 Sq Ft

Condos / Townhouses

$258.76 / sqft

Built in 1984

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

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

FlooringCarpet, Vinyl, Wood

Exterior

Exterior FeaturesBalcony

Lot Size17,860 sqft

Building Information

Year Built1984

Stories2

Roof Type105

Garage Spaces1

Land Information

APN00C60190000000209

Lot Number6

SubdivisionRawlins Park Condominiums

Land UseResidential

Legal DescriptionRAWLINS PARK CONDOMINIUMS BLK C/1322 LT 6 ACS 0.410 UNIT 209 CE 7.13% INT202200040386 DD02092022 CO-DC 1322 00C 006 1001322

Census Tract000605

Assessed Land Value$114,610

Assessed Improvement Value$221,500

Assessment Year2025

About this property

Nestled in popular, sought-after Oaklawn area, this exceptional recently remodeled 2 bed, 2 bath offers a welcoming open floor plan with soaring ceilings, well proportioned split level bedrooms and a spacious 2nd floor loft area perfect for a home office. All brand NEW kitchen appliances, quartz counter tops, Dream Weaver carpet, modern-decorative lighting through out. Both baths have been upgraded with new flooring, hardware, fresh paint. AC unit replaced this year. Walk to Starbucks, Eatzi's, just a stones throw from the Katy Trail. HOA includes water, sewer and trash.

Investor Tools

$382,000

Estimated Property Value

$253,014Estimated Mortgage Balance

$128,986Estimated Equity

33% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,292 /month

Positive

Cash Flow Estimate:

$764 /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

$577/month

$377/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,019

$336,110

2025

$114,610

$221,500

$336,110

Tax History

Year

Tax Paid

Assessed Value

2024

$5,019

$336,110

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Town Square Mortgage & Investments Inc

Conventional

$275,000

First

Feb 9, 2022

Mar 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$253,014

$128,986

33%

66%

$1,649/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,170/mo

$2,026/mo

+$144/mo

6.8%

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