B+

NoAgentList RatingHow are grades calculated?

1view

$317,000

4111 Cole Ave Apt 28, Dallas, TX, 75204

Off Market

2 Beds

1 Bath

990 Sq Ft

Condos / Townhouses

$2.3 / sqft

Built in 1985

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Microwave, Refrigerator, Washer

FlooringCeramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesBalcony, Lighting, Uncovered Courtyard

Lot Size40,855 sqft

Building Information

Year Built1985

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00C11020000000028

Lot Number10

Subdivision4111 Cole Condominiums

Land UseResidential

Legal Description4111 COLE CONDOMINIUMS BLK 1520 LT 10 ACS 0.9350 UNIT 28 CE%2.6 INT201600086195 DD03312016 CO-DC 1520 000 01000 1DA1520 000

Census Tract000703

Assessed Land Value$111,530

Assessed Improvement Value$189,550

Assessment Year2025

About this property

Contemporary condo in gated community across from Cole Park and blocks from Knox-Henderson, West Village and the Katy Trail! Beautiful two bedroom CORNER unit with tons of windows, TWO balconies with multi-door access, private garage and community pool with spa! Tons of natural light and wood burning fireplace in the living room with balcony patio. Bright galley kitchen with granite countertops, stainless steel appliances, plenty of storage and glass display cabinets. Large bedrooms, each with large windows, private access to patio and walk-in closets! This property has a private 1-car garage with extra storage space, PLUS one covered, assigned parking space. Pets welcome! Washer-Dryer included. Water-sewer-trash also included! Available now!

Investor Tools

$317,000

Estimated Property Value

$188,630Estimated Mortgage Balance

$150,100Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,902 /month

Positive

Cash Flow Estimate:

$634 /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

$701/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,832

$301,080

2025

$111,530

$189,550

$301,080

Tax History

Year

Tax Paid

Assessed Value

2024

$6,832

$301,080

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Loandepot.Com Llc

Conventional

$188,630

First

Jun 24, 2020

Jul 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$166,900

$150,100

47%

53%

$1,131/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$1,131/mo

+$1,219/mo

8.9%

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