NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$708,000

NAL Estimated Property Value

902 Cordova St, Dallas, TX, 75223

Off Market

2 Beds

2 Bath

1,520 Sq Ft

Single Family Residence

$2.27 / sqft

Built in 1936

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave, Convection Oven

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesStorage

Lot Size7,454 sqft

Building Information

Year Built1936

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000206806000000

Lot Number6

SubdivisionHollywood

Land UseResidential

Legal DescriptionHOLLYWOOD BLK 24/2224 LOT 6 INT202500086658 DD04112025 CO-DC 2224 024 00600 1002224 024

Census Tract001203

Assessed Land Value$335,430

Assessed Improvement Value$294,570

Assessment Year2025

About this property

Tudor charm in Hollywood Heights Conservation District with a remodeled vintage style kitchen * 19 SEER HVAC * Arched entry & covered front porch, abundant windows & natural light, refurbished hardwoods and inviting, large backyard deck * Over-sized garage great for storage * Sits on a tree covered hill * Yard care provided

Investor Tools

$708,000

Estimated Property Value

$564,012Estimated Mortgage Balance

$143,988Estimated Equity

20% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,248 /month

Positive

Cash Flow Estimate:

$1,416 /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

$1,437/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$13,700

$630,000

2025

$335,430

$294,570

$630,000

Tax History

Year

Tax Paid

Assessed Value

2024

$13,700

$630,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Kelsoe Management Partnership Ltd

Purchase Money Mortgage

$575,000

First

Apr 11, 2025

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$564,012

$143,988

20%

80%

$3,448/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$3,448/mo

$-1,883/mo

2.7%

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