1view

Owner Contacts

$739,900

4517 Belmont, Dallas, TX, 75204

Off Market

3 Beds

4 Bath

2,832 Sq Ft

Single Family Residence

$261.26 / sqft

Built in 2019

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesBalcony, Fire Pit, Rain Gutters, Lighting

Lot Size3,354 sqft

Building Information

Year Built2018

Stories2

Roof Type106

Garage Spaces1

Land Information

APN00000194041000000

Lot Number19

SubdivisionBelmont Park Rev

Land UseResidential

Legal DescriptionBELMONT PARK REV BLK F/2002 E PTLT 19 ACS 0.077 INT201900240726 DD09092019 CO-DC 2002 000 01900 1002002 000

Census Tract000802

Assessed Land Value$201,240

Assessed Improvement Value$759,180

Assessment Year2025

About this property

Stunning clean-lined contemporary in the East Village with gorgeous finish out & contemporary design. Large open layout with incredible 21 ft ceilings in the living area. Massive windows look toward downtown letting in tons of natural light. Gourmet kitchen with waterfall quartz island, stainless appliances, built-in refrigerator. Energy efficient heavy 2x6 construction, FOAM insulation, tankless water heater. Large front balcony, covered patio, third-floor loft area with covered patio & outdoor fireplace. Rooftop deck with unobstructed downtown views. Amazing location minutes from Lower Greenville Henderson & Uptown.

Investor Tools

$960,420

Estimated Property Value

$0Estimated Mortgage Balance

$273,758Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,763 /month

Positive

Cash Flow Estimate:

$1,921 /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

$1,673/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$15,268

$960,420

2025

$201,240

$759,180

$960,420

Tax History

Year

Tax Paid

Assessed Value

2024

$15,268

$960,420

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of America Na

Arm (Adjustable Rate Mortgage)

$580,000

First

Sep 9, 2019

Oct 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$686,662

$273,758

28%

71%

$3,671/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$3,671/mo

$-711/mo

3.7%

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