$1,126,000
NAL Estimated Property Value4719 Capitol Ave, Dallas, TX, 75204
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesOther
Exterior
Lot Size6,138 sqft
Building Information
Year Built2024
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00000194431000000
Lot Number12
SubdivisionGolf Pak
Land UseResidential
Legal DescriptionGOLF PAK BLK C/2007 LT 12 REVISED CAPITOL INT202300198606 DD09262023 CO-DC 2007 00C 01200 1002007 00C
Census Tract000802
Assessed Land Value$306,900
Assessed Improvement Value$427,130
Assessment Year2025
About this property
If you’re looking for a great INVESTMENT OPPORTUNITY, HONEY YOU FOUND IT! This home is being SOLD AS-IS! Priced to SALE QUICK! The home is located within minutes from Downtown Dallas, Deep Ellum, and Knox-Henderson. This is an ideal investment opportunity to fix and flip or fix to generate rental income or knock down and build new! The home is an area where there are tons of beautiful modern homes being built and also located within minutes of shops and dining and a ton of other entertainment.
Investor Tools
$1,126,000
Estimated Property Value
$1,126,546Estimated Mortgage Balance
$1,126,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,756 /month
Positive
Cash Flow Estimate:
$2,252 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,121/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,821
$734,030
2025
$306,900
$427,130
$734,030
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,821
$734,030
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bokf Na
Conventional
$1,137,500
No
First
Sep 29, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,126,546
N/A
0%
100%
$6,156/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$6,156/mo
$-2,296/mo
4.1%
