A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$405,000

NAL Estimated Property Value

6262 Swiss Avenue F, Dallas, TX, 75214

Off Market

2 Beds

3 Bath

1,092 Sq Ft

Condos / Townhouses

$242.67 / sqft

Built in 1984

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Electric Cooktop, Electric Oven

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesBalcony

Lot Size15,725 sqft

Building Information

Year Built1984

Stories3

Roof Type172

Garage Spaces2

Land Information

APN00C7015000000000B

Lot Number1

Subdivision1900 Swiss Avenue Condominiums

Land UseResidential

Legal Description1900 SWISS AVENUE CONDOMINIUMS BLK 3/2234 LT 1 & W 25 FT LT 2 UNIT B CE 10.87% VOL99174/7591 DD081099 CO-DALLAS 2234 003 001

Census Tract001400

Assessed Land Value$102,560

Assessed Improvement Value$302,440

Assessment Year2025

About this property

Location, location, location. Great complex walking distance to downtown Lakewood, Whole Foods, ride to White Rock Lake! Three story condo with 2-car garage and private community pool. Unit has great bones but needs some love. Hardwood floors on 2nd floor, cozy fireplace, designer tile in shower, balcony. Low HOA dues. HVAC needs to be replaced. Owner has set price well below appraised value to offset the cost of HVAC replacement, and some additional $$$ for any updating of your choice.

Investor Tools

$405,000

Estimated Property Value

$147,877Estimated Mortgage Balance

$257,123Estimated Equity

63% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,430 /month

Positive

Cash Flow Estimate:

$810 /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

$601/month

$252/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,192

$405,000

2025

$102,560

$302,440

$405,000

Tax History

Year

Tax Paid

Assessed Value

2024

$5,192

$405,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Highlands Residential Mortgage Ltd

Stand Alone First / Home Equity First Lien

$183,750

First

Jan 23, 2017

Feb 2047

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$147,877

$257,123

63%

37%

$1,102/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,750/mo

$1,354/mo

+$396/mo

5.2%

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