1view

Owner Contacts

$306,000

NAL Estimated Property Value

4035 Abilene Street, Dallas, TX, 75212

Off Market

4 Beds

3 Bath

1,515 Sq Ft

$108.84 / sqft

Built in 1946

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Refrigerator

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Lot Size7,093 sqft

Building Information

Year Built1946

Stories1

Roof Type105

Land Information

APN00000691774000000

Lot Number25

SubdivisionJoe A Irwin 2

Land UseResidential

Legal DescriptionJOE A IRWIN 2 BLK 12/7163 LT 25 INT201800303045 DD11132018 CO-DC 7163 012 02500 2007163 012

Census Tract010601

Assessed Land Value$100,000

Assessed Improvement Value$142,070

Assessment Year2025

About this property

Come see this very well maintained home in the heart of rejuvenating area of Oak Cliff-West Dallas. This home has a 2 year old roof, brand new metal-wood fence, updated electric, designer paints colors and much more! Main house is 1070 SF with 3 BR and 2 Baths, separate guest quarters in back is 445 SF and is brand new construction from 2017 for a total SF of living space 1515 SF. The home has a separate oversized laundry room located off back door of main home. Close to schools, parks, major freeways, shopping and DART.

Investor Tools

$306,000

Estimated Property Value

$139,870Estimated Mortgage Balance

$166,130Estimated Equity

54% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,836 /month

Positive

Cash Flow Estimate:

$612 /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

$578/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,410

$242,070

2025

$100,000

$142,070

$242,070

Tax History

Year

Tax Paid

Assessed Value

2024

$5,410

$242,070

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Unknown

$164,733

First

Nov 13, 2018

Dec 2048

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$139,870

$166,130

54%

46%

$988/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$988/mo

+$1,584/mo

10.1%

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