NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$516,000

NAL Estimated Property Value

522 Cristler Ave, Dallas, TX, 75223

Off Market

2 Beds

1 Bath

1,300 Sq Ft

Single Family Residence

$345.38 / sqft

Built in 1921

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Oven, Gas Range, Refrigerator, Vented Exhaust Fan

FlooringTile

Exterior

Lot Size6,500 sqft

Building Information

Year Built1921

Stories1

Roof Type105

Land Information

APN00000166114000000

Lot Number1

SubdivisionMount Auburn

Land UseResidential

Legal DescriptionMOUNT AUBURN BLK 32/1615 LT 01 INT202300195967 DD09222023 CO-DC 1615 032 00100 1001615 032

Census Tract001203

Assessed Land Value$195,000

Assessed Improvement Value$217,500

Assessment Year2025

About this property

Completely reimagined down to the studs Mount Auburn bungalow steps from Santa Fe Trails, Tennison Park Golf Course and near shopping and restaurants of Lakewood Shopping Center. A lovely craftsman style home on corner lot with option to come fully furnished with proven turnkey investment opportunity. Open floor plan with new wood like tile flooring throughout, custom cabinetry in kitchen and bathroom, leather finished granite countertops in kitchen, soaker tub, quartz counter tops and oversized glass shower in bath.

Investor Tools

$516,000

Estimated Property Value

$373,770Estimated Mortgage Balance

$142,230Estimated Equity

27% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,096 /month

Positive

Cash Flow Estimate:

$1,032 /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

$781/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,790

$412,500

2025

$195,000

$217,500

$412,500

Tax History

Year

Tax Paid

Assessed Value

2024

$6,790

$412,500

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

The American National Bank Of Texas

Conventional

$392,850

First

Sep 22, 2023

Oct 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$373,770

$142,230

27%

72%

$2,356/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$2,356/mo

$-791/mo

3.6%

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