A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$221,000

NAL Estimated Property Value

4228 Copeland Street, Dallas, TX, 75210

Off Market

1 Beds

1 Bath

936 Sq Ft

Duplex

$94.02 / sqft

Built in 1951

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh EquityVacant Homes

Highlights

Interior

Bedrooms 1

Bathrooms Full 2

Heating Gas

Cooling

AppliancesElectric Cooktop, Refrigerator

Exterior

Lot Size3,966 sqft

Building Information

Year Built1951

Stories1

Roof Type105

Land Information

APN00000181501000000

Lot Number3

SubdivisionDonnells

Land UseResidential

Legal DescriptionDONNELLS BLK 4/1856 LOT 3 INT202100166582 DD06022021 CO-DC 1856 004 00300 1001856 004

Census Tract002703

Assessed Land Value$33,710

Assessed Improvement Value$69,140

Assessment Year2025

About this property

Full duplex for sale as-is. 1 bed 1 bath in each unit. Great income-producing property in the southeast Dallas fair park area. Left side (as you face the property) is tenant-occupied, month-to-month at 750. Do not disturb tenants** RIGHT side only is available for showings. (It's the one with the lockbox on it.) **Remaining tenant is now moving out due to the number of real estate agents knocking on the wrong door. Please do not disturb them further. Property will now be vacant upon purchase - ready for remodel, new tenants, new leases, etc.

Investor Tools

$221,000

Estimated Property Value

$65,249Estimated Mortgage Balance

$155,751Estimated Equity

70% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,326 /month

Positive

Cash Flow Estimate:

$442 /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

$284/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,299

$102,850

2025

$33,710

$69,140

$102,850

Tax History

Year

Tax Paid

Assessed Value

2024

$2,299

$102,850

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Texas Heritage National Bank

Purchase Money Mortgage

$72,000

First

Jun 2, 2021

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$65,249

$155,751

70%

30%

$432/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$432/mo

+$1,133/mo

8.5%

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