Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$239,000

NAL Estimated Property Value

4039 Cole Avenue 116, Dallas, TX, 75204

Off Market

2 Beds

2 Bath

826 Sq Ft

Condos / Townhouses

$211.86 / sqft

Built in 1960

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Bathrooms Half 1

Heating Central

Cooling

AppliancesDishwasher

FlooringCarpet

Exterior

Lot Size27,822 sqft

Building Information

Year Built1960

Stories2

Roof Type105

Land Information

APN00000157745750000

Lot Number20-22

SubdivisionCole Park Condominiums

Land UseResidential

Legal DescriptionCOLE PARK CONDOMINIUMS BLK 1515 LTS 20-22 ACS 0.6387 CAL BLDG A APT 116 4.6540 %CE INT202200307051 DD12012022 CO-DC 1515 000

Census Tract000703

Assessed Land Value$135,960

Assessed Improvement Value$47,930

Assessment Year2025

Investor Tools

$239,000

Estimated Property Value

$23,325Estimated Mortgage Balance

$215,675Estimated Equity

90% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,434 /month

Positive

Cash Flow Estimate:

$478 /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

$484/month

$620/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,615

$183,890

2025

$135,960

$47,930

$183,890

Tax History

Year

Tax Paid

Assessed Value

2024

$4,615

$183,890

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Washington Mutual Bank

Credit Line (Revolving) / Heloc

$45,000

First

Aug 13, 2007

Aug 2014

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$23,325

$215,675

90%

10%

$270/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$890/mo

+$1,460/mo

11.8%

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