Last 24 Hours
$135,000
3022 Forest Lane 209, Dallas, TX, 75234
On Market
Just Added
2 Beds
2 Bath
917 Sq Ft
Condos / Townhouses
$147.22 / sqft
Built in 1982Property Lead Type:
High Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Indoor Fireplace
Heating Central
CoolingAppliancesElectric Range
Exterior
Lot Size1.98 acres
Building Information
Year Built1982
Stories2
Roof Type105
Land Information
APN00C22450000B00209
Lot Number24
SubdivisionForest West Condominiums
Land UseResidential
Legal DescriptionFOREST WEST CONDOMINIUMS PT LOT 24 FOREST LN BLDG B UNIT 209 & 1.665% CE INT20240000165 DD08042021 CO-DC 6595 00B 02400
Census Tract009611
Assessed Land Value$28,710
Assessed Improvement Value$126,200
Assessment Year2025
Investor Tools
$95,056Estimated Mortgage Balance
$59,854Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$929 /month
Positive
Cash Flow Estimate:
$310 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$352/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,449
$154,910
2025
$28,710
$126,200
$154,910
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,449
$154,910
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hm Executive Homes Inc
Conventional
$105,300
No
First
Aug 4, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$95,056
$59,854
38%
61%
$632/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,580/mo
$932/mo
+$648/mo
12.2%
12.4%