B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$591,000

NAL Estimated Property Value

4121 Mckinney Avenue 22, Dallas, TX, 75204

Off Market

3 Beds

3 Bath

1,840 Sq Ft

Condos / Townhouses

$216.85 / sqft

Built in 2003

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Gas Water Heater

FlooringCarpet, Wood

Exterior

Exterior FeaturesBalcony, Rain Gutters

Lot Size1.98 acres

Building Information

Year Built2003

Stories3

Roof Type172

Garage Spaces2

Land Information

APN00C09290000300022

SubdivisionCharleston Square Condos

Land UseResidential

Legal DescriptionCHARLESTON SQUARE CONDOS BLK 1/1519 LT 10A ACS 1.98 BLDG 3 UNIT 22 CE% 1.85 INT202100198790 DD07022021 CO-DC 1519 001 10A

Census Tract000703

Assessment Year2025

About this property

MULTIPLE OFFERS RECEIVED.Nestled in a highly sought after part of Uptown Dallas, this home's distinct features and location sets it apart from the rest. Meticulously maintained 3 Bedroom, 3 Bath, 2 Car attached Garage, Open Floor Plan with high ceilings, Wood Flooring, Wired for Surround Sound, Custom Window Coverings, Gas Range, Granite Counters, 2 Balconies, Spacious Master Bedroom with sitting area and Large Customized Master Closet. Master Bathroom has two sinks, garden tub and separate shower. NEW AC Unit Installed in February 2017. Low HOA includes: Water, Trash and Gas. Brand new carpet recently installed as well. Let’s go take a look. You will be in awe!! TENANTS VACATE JUNE 30TH.

Investor Tools

$591,000

Estimated Property Value

$297,817Estimated Mortgage Balance

$293,183Estimated Equity

49% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,546 /month

Positive

Cash Flow Estimate:

$1,182 /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

$873/month

$350/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,517

$524,400

2025

N/A

$524,400

Tax History

Year

Tax Paid

Assessed Value

2024

$7,517

$524,400

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Better Mortgage Corporation

Conventional

$328,000

First

Jul 2, 2021

Aug 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$297,817

$293,183

49%

50%

$1,967/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$2,317/mo

+$643/mo

6.0%

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