B+

NoAgentList RatingHow are grades calculated?

1view

$469,000

4121 Mckinney Avenue 3, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,880 Sq Ft

Condos / Townhouses

$249.47 / sqft

Built in 2003

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesBalcony, Rain Gutters

Lot Size1.98 acres

Building Information

Year Built2003

Stories3

Roof Type172

Garage Spaces2

Land Information

APN00C09290000300027

Lot Number10A

SubdivisionCharleston Square Condos

Land UseResidential

Legal DescriptionCHARLESTON SQUARE CONDOS BLK 1/1519 LT 10A ACS 1.98 BLDG 3 UNIT 27 CE% 1.85 INT202200247986 DD09152022 CO-DC 1519 001 10A

Census Tract000703

Assessed Land Value$167,540

Assessed Improvement Value$364,560

Assessment Year2025

About this property

Must See, Beautifully Updated in 2020, 3 Story Townhome Located in the Heart of Uptown off McKinney Ave and Fitzhugh. Walking Distance to Bars, Restaurants and Knox Henderson! Updated Floors Throughout. Natural Light Throughout. HUGE Master Closet with a Bonus Room for another Closet or Study off Master. New Stairs. Custom Cabinets Installed in Kitchen. Full Size Utility Room. Large Island with Quartz Countertop. All New Hardware - And So Much More! Gas Range with True Exhaust Vent. Expansive Living Space for Entertaining. Split Level Bedrooms. Half Bath on 2nd Floor. Refrigerator to Stay. Balcony Overlooking McKinney Ave. LARGE 2 Car Garage. HOA includes Gas, Trash, Water and Alarm.

Investor Tools

$608,000

Estimated Property Value

$0Estimated Mortgage Balance

$242,718Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,648 /month

Positive

Cash Flow Estimate:

$1,216 /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

$1,179/month

$350/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,104

$532,100

2025

$167,540

$364,560

$532,100

Tax History

Year

Tax Paid

Assessed Value

2024

$11,104

$532,100

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Entrust Financial Corp

Conventional

$392,000

First

Sep 15, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$365,282

$242,718

39%

60%

$2,351/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,701/mo

$-351/mo

4.6%

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