1view

Owner Contacts

$850,000

NAL Estimated Property Value

818 N Beckley Ave, Dallas, TX, 75203

Off Market

2 Beds

2 Bath

2,624 Sq Ft

$261.05 / sqft

Built in 2015

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 4

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer

FlooringCeramic Tile, Simulated Wood

Exterior

Exterior FeaturesRain Gutters, Private Yard

Lot Size7,436 sqft

Building Information

Year Built2015

Stories1

Roof Type105

Land Information

APN00000269311000000

SubdivisionPhillipson Hancock Miller Addn

Land UseResidential

Legal DescriptionPHILLIPSON HANCOCK & MILLER ADDN BLK A/3432 TR 16 50X150 BECKLEY 250FR 6TH INT202300132189 DD07032023 CO-DC 3432 000 01600

Census Tract002002

Assessed Land Value$297,440

Assessed Improvement Value$552,560

Assessment Year2025

About this property

Full duplex constructed in 2015 with 2 bedrooms & 2 baths on each side. Very easy to lease. Short walk to the bishop arts district and one block from Lake Cliff park & the uptown trolley line. 5 minute commute to downtown & 3 minutes to Methodist Hospital. Granite countertops with open floor plan. Fully equipped with stainless kitchen appliances and full size washer & dryer in separate laundry room. Large covered front porch, new driveway with remote controlled security gate to rear parking area. Unit 816 is fully furnished and is perfect for the traveling medical community needing shorter term leases.

Investor Tools

$850,000

Estimated Property Value

$438,078Estimated Mortgage Balance

$411,922Estimated Equity

48% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,100 /month

Positive

Cash Flow Estimate:

$1,700 /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

$1,584/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$14,759

$850,000

2025

$297,440

$552,560

$850,000

Tax History

Year

Tax Paid

Assessed Value

2024

$14,759

$850,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Provident Funding Associates Lp

Conventional

$462,000

First

Jul 3, 2023

Aug 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$438,078

$411,922

48%

52%

$2,770/mo

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