B+

NoAgentList RatingHow are grades calculated?

1view

$350,000

4107 Lafayette Street, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,691 Sq Ft

Condos / Townhouses

$206.98 / sqft

Built in 2003

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater

FlooringCarpet, Concrete, Wood

Exterior

Lot Size1,220 sqft

Building Information

Year Built2003

Stories3

Roof Type106

Garage Spaces2

Land Information

APN000659000B06B0000

Lot Number6B

SubdivisionPerry Haskell

Land UseResidential

Legal DescriptionPERRY HASKELL BLK B/659 LT 6B INT202100021490 DD12032020 CO-DC 0659 00B 06B00 3DA0659 00B

Census Tract000801

Assessed Land Value$78,470

Assessed Improvement Value$395,640

Assessment Year2025

About this property

Incredibly charming 3 story condo, with a gated 2 car garage, 2 bedrooms, 2.1 baths. Featuring large windows with natural light, large master bedroom and with a spacious walk-in closet, open kitchen and living area. Beautiful scraped hardwood floors, HVAC unit two years old, new exterior paint, The roof top patio on the 4th level has a spectacular skyline view. Perfect location for commuting downtown with easy access to I75, I35, and I30. Close to tons of shopping and restaurants. Convenience at it's finest!

Investor Tools

$487,000

Estimated Property Value

$0Estimated Mortgage Balance

$237,659Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,922 /month

Positive

Cash Flow Estimate:

$974 /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

$782/month

$455/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,949

$474,110

2025

$78,470

$395,640

$474,110

Tax History

Year

Tax Paid

Assessed Value

2024

$6,949

$474,110

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Integrity Mortgage Corporation Of Texas

Conventional

$278,400

First

Dec 3, 2020

Jan 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$249,341

$237,659

48%

51%

$1,670/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,125/mo

+$225/mo

5.8%

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