NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$815,000

4619 Coles Manor Place, Dallas, TX, 75204

Off Market

3 Beds

3 Bath

2,262 Sq Ft

Single Family Residence

$269.63 / sqft

Built in 2021

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Double Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size2,962 sqft

Building Information

Year Built2020

Stories2

Roof Type106

Garage Spaces2

Land Information

APN002002000A01A0100

Lot Number1A

Land UseResidential

Legal DescriptionBELMONT PARK REV BLK A/2002 PT LT 1A ACS 0.068 INT202100114047 DD04162021 CO-DC 2002 00A 01A01 3DA2002 00A

Census Tract000802

Assessed Land Value$177,720

Assessed Improvement Value$637,280

Assessment Year2025

About this property

Gorgeous new modern residence built by Conrad Homes. The contemporary design and large open layout offers tons of space. Chef's kitchen with a large waterfall island, double ovens, stainless appliances. Gorgeous master suite with plenty of closet space, huge master bath with a walk-in shower & soaking tub. Tall sliding doors open to a private backyard. Energy efficient heavy 2x6 construction, complete FOAM insulation, insulated walls. Perfect location minutes from Downtown, Knox Henderson & Lower Greenville. **March 2021 completion**

Investor Tools

$815,000

Estimated Property Value

$0Estimated Mortgage Balance

$320,086Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,890 /month

Positive

Cash Flow Estimate:

$1,630 /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

$1,362/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$12,266

$815,000

2025

$177,720

$637,280

$815,000

Tax History

Year

Tax Paid

Assessed Value

2024

$12,266

$815,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$548,250

First

Apr 16, 2021

May 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$494,914

$320,086

39%

61%

$3,288/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$3,288/mo

$-328/mo

4.4%

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