Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$274,900

416 Graham Avenue, Dallas, TX, 75223

Off Market

3 Beds

1 Bath

1,020 Sq Ft

Single Family Residence

$269.51 / sqft

Built in 1924

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Tankless Water Heater

FlooringCarpet, Wood

Exterior

Lot Size6,102 sqft

Building Information

Year Built1924

Stories1

Roof Type105

Land Information

APN00000164668000000

Lot Number10

SubdivisionMount Auburn

Land UseResidential

Legal DescriptionMOUNT AUBURN BLK 24/1613 PT LT 10 INT202100226462 DD07272021 CO-DC 1613 024 01000 1001613 024

Census Tract002400

Assessed Land Value$122,040

Assessed Improvement Value$224,510

Assessment Year2025

About this property

Stunning 1924 completely updated East Dallas craftsman serviced by Woodrow Wilson High School. Professionally restored 2020 showcasing new HVAC, plumbing, electrical, insulation, refinished h-w floors, double pane windows, tankless water heater, gutters & new roof with 25 yr warranty. Luxurious fixtures, crown molding and high end stainless steel appliances. Exterior featuring a constructed patio using the original brick from home's chimney. New concrete driveway and fence with gate for additional parking. Home is steps from the Santa Fe Trail easily accessible Deep Ellum, Katy Trail, White Rock Lake and Lakewood's shopping and dining. SELLER TO PAY $2500 towards buyer's closing cost.

Investor Tools

$346,550

Estimated Property Value

$0Estimated Mortgage Balance

$91,207Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,079 /month

Positive

Cash Flow Estimate:

$693 /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

$531/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,642

$346,550

2025

$122,040

$224,510

$346,550

Tax History

Year

Tax Paid

Assessed Value

2024

$4,642

$346,550

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Paramount Residential Mortgage Group

$281,222

Yes

First

Jul 27, 2021

Aug 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$255,343

$91,207

26%

74%

$1,687/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,687/mo

+$285/mo

6.8%

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