NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$857,000

4601 Rusk Avenue, Dallas, TX, 75204

Off Market

3 Beds

3 Bath

2,263 Sq Ft

Single Family Residence

$273.93 / sqft

Built in 2021

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Garage Available

Heating Central

Cooling

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

FlooringCarpet, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size3,267 sqft

Building Information

Year Built2021

Stories2

Roof Type106

Garage Spaces1

Land Information

APN00000194794000000

Lot Number12

SubdivisionLaclede Addn

Land UseResidential

Legal DescriptionLACLEDE ADDN BLK 2103 W PTLT 12 ACS 0.075 INT202100285120 DD09222021 CO-DC 2013 000 01200 1002013 000

Census Tract000801

Assessed Land Value$228,690

Assessed Improvement Value$545,280

Assessment Year2025

About this property

Gorgeous new modern duplex built by Conrad Homes in booming East Village. The contemporary design & large open layout offers tons of space. Chef-inspired kitchen with large waterfall quartz island, stainless appliances (including Bertazzoni pro-style range), & custom cabinets. Walk-in pantry & storage under stairs. Gorgeous master suite with plenty of closet space, large master bath with a walk-in shower and freestanding bathtub. Tall sliding doors open to a covered patio with outdoor fireplace and private backyard. Energy-efficient heavy 2x6 construction, complete FOAM insulation, insulated walls. Perfect location minutes from Downtown, Knox Henderson & Lower Greenville. Construction to be completed Sept 2021.

Investor Tools

$857,000

Estimated Property Value

$0Estimated Mortgage Balance

$376,741Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,142 /month

Positive

Cash Flow Estimate:

$1,714 /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

$1,556/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$14,385

$773,970

2025

$228,690

$545,280

$773,970

Tax History

Year

Tax Paid

Assessed Value

2024

$14,385

$773,970

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Caliber Home Loans Inc

Conventional

$526,915

First

Sep 22, 2021

Oct 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$480,259

$376,741

43%

56%

$3,160/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$3,160/mo

$-200/mo

4.1%

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