A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$390,090

NAL Estimated Property Value

4151 Wycliff Avenue 102, Dallas, TX, 75219

Off Market

2 Beds

3 Bath

1,093 Sq Ft

Condos / Townhouses

$205.86 / sqft

Built in 1962

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Microwave

FlooringCeramic Tile, Laminate

Exterior

Lot Size14,300 sqft

Building Information

Year Built1962

Stories2

Roof Type172

Land Information

APN00000195938500000

Lot Number12

Subdivision4147-51 Wycliff Ave Condominium

Land UseResidential

Legal Description4147-51 WYCLIFF AVE CONDOMINIUM BLK 7/2025 LTS 12 & 13 BLDG B UNIT 102 CE 12.56938% INT202300130022 DD06302023 CO-DC 2025 007

Census Tract000607

Assessment Year2025

About this property

Beautifully updated, centrally located to Oaklawn, Uptown, Knox Henderson and Highland Park! Cozy condo project with only 8 units. HOA dues include gas, water, exterior maintenance, insurance, and covered parking. The 1st has an open living area and enclosed sun porch (not included in the sq footage), perfect for as office nook, or bright breakfast area! Upstairs are 2 bedrooms with en suites, perfect for a roommate situation. The upstairs laundry closet includes a stacked washer and dryer with purchase! Updates throughout include granite countertops, tile, carpet and laminate flooring, and some fixtures. The small outdoor space is private and perfect for getting a little fresh air, gardening, and pets!

Investor Tools

$390,090

Estimated Property Value

$281,931Estimated Mortgage Balance

$108,159Estimated Equity

27% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,341 /month

Positive

Cash Flow Estimate:

$780 /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

$889/month

$300/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,719

$390,090

2025

N/A

$390,090

Tax History

Year

Tax Paid

Assessed Value

2024

$8,719

$390,090

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Willow Bend Mortgage Co

Conventional

$284,410

First

Nov 3, 2025

Dec 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$281,931

$108,159

27%

72%

$1,706/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,170/mo

$2,006/mo

+$164/mo

6.7%

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