NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$575,000

NAL Estimated Property Value

4125 Cole Avenue 18, Dallas, TX, 75204

Off Market

3 Beds

4 Bath

2,006 Sq Ft

Condos / Townhouses

$211.86 / sqft

Built in 1998

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker

FlooringCarpet, Wood

Exterior

Exterior FeaturesPrivate Yard

Lot Size1.06 acres

Building Information

Year Built1998

Stories3

Roof Type105

Garage Spaces2

Land Information

APN00C11030000E00018

Lot Number8

Subdivision4125 Cole Ave Condominiums

Land UseResidential

Legal Description4125 COLE AVE CONDOMINIUMS BLK 1520 LT 8 ACS 1.0583 BLDG E UNIT 18 CE 4.9467% INT202000250591 DD09112020 CO-DC 1520 000 008

Census Tract000703

Assessed Land Value$239,460

Assessed Improvement Value$335,540

Assessment Year2025

About this property

Modern condo in small, well maintained Ron Wallmack designed complex. Rooftop deck and rare, private fenced in patio ideal for entertaining! Desired floorplan offers 3 oversized bedrooms all with en-suite baths. Open living area with genuine hardwoods, recessed lighting, 10 ft ceilings and fireplace. Kitchen features granite countertops, stainless app and breakfast bar. Master and second master suite on 2nd floor each with generous closets, third bedroom on 3rd floor. Secure gated community with well-kept grounds and landscaping throughout. Enjoy living steps away from Katy Trail, Cole Park and West Village! Roof 2016, New AC 2018, repainted 2nd floor 2018, all new carpet 2018.

Investor Tools

$575,000

Estimated Property Value

$303,393Estimated Mortgage Balance

$271,607Estimated Equity

47% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,450 /month

Positive

Cash Flow Estimate:

$1,150 /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

$1,099/month

$360/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,312

$575,000

2025

$239,460

$335,540

$575,000

Tax History

Year

Tax Paid

Assessed Value

2024

$10,312

$575,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Beeline Loans Inc

Conventional

$340,800

First

Sep 10, 2020

Oct 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$303,393

$271,607

47%

53%

$2,044/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$2,404/mo

+$556/mo

6.2%

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