B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$235,500

NAL Estimated Property Value

4777 Cedar Springs Road 3F, Dallas, TX, 75219

Off Market

2 Beds

2 Bath

946 Sq Ft

Condos / Townhouses

$183.93 / sqft

Built in 1983

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size4.25 acres

Building Information

Year Built1983

Stories1

Roof Type105

Land Information

APN00C5571000030003F

Lot Number1A

SubdivisionParkside Cedar Springs Condo

Land UseResidential

Legal DescriptionPARKSIDE CEDAR SPRINGS CONDO BLK A/2346 LOT 1A ACS 4.252 BLDG 3 UNIT 3F CE%1.026 INT202200242861 DD09082022 CO-DC 2346 00A

Census Tract000408

Assessed Land Value$95,020

Assessed Improvement Value$140,480

Assessment Year2025

About this property

END UNIT in highly desired building 3! MOTIVATED SELLER, BRING OFFERS! Updated 2-story condo in gated Parkside! This community features a private pool, park and pond exclusive to residents. Hardwoods floors in the living and dining area, SS appliances and quartz countertops in the kitchen, custom blinds, tankless water heater, 2 assigned parking spots, and a side-by-side washer dryer. Large master bedroom on the second floor fits a king-sized bed with full-sized end tables. LOFTED second bedroom also on the second floor can flex as an office space. Conveniently located near Uptown, Lovefield and the Tollway. Within walking distance to restaurants, bars, and the Katy Trail. Rent for $1,600 a month.

Investor Tools

$235,500

Estimated Property Value

$194,755Estimated Mortgage Balance

$40,745Estimated Equity

17% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,413 /month

Positive

Cash Flow Estimate:

$471 /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

$365/month

$375/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,208

$235,500

2025

$95,020

$140,480

$235,500

Tax History

Year

Tax Paid

Assessed Value

2024

$3,208

$235,500

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Fairway Independent Mortgage Corp

Conventional

$209,000

First

Sep 8, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$194,755

$40,745

17%

83%

$1,254/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,170/mo

$1,629/mo

+$541/mo

11.1%

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