Customized Condo with New
4103 Esters Road 204, Irving, TX 75038
Updated one-bedroom condo featuring modern amenities and stylish design.
Type:Condo/Townhome
Property size:
565 SFLot size:
2.31 AcresPrice / SF:
$265/SF- Added:
- Mar 23, 2026
- Days on Market:
- 72
- Last Refresh:
- Apr 5 at 9:36 pm
Property Features for 4103 Esters Road 204
General Information
- Standard status
- Active
- Size
- 565 SF
- Lot size
- 2.31 Acres
- Property subtype
- Condo/Townhome
Building Details
- Year Built
- 1984
Listing agent Donna Ross License #0410186
Listing office The Home Junction (817) 467-6662
Listing date Mar 23, 2026
Source Exitrealty
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of The Home Junction
HighLights
- Completely renovated in 2025 with all new features from ceilings to floors, including HVAC, hot water heater, windows, breaker box, and insulation.
- Custom kitchen featuring quartz counters, farm sink, new appliances, and full‑size washer & dryer.
- Custom bathroom with walk‑in shower and vanity with decorative lighting.
- Unique features include a Travertine fireplace wall and built‑in Marble tile headboard with custom lighting in the bedroom.
- Balcony with a view of trees and a large storage unit.
- Community amenities include a pool, meeting room, covered parking, and guest parking.
Overview
This customized one-bedroom condo has been completely renovated from ceilings to floors. The living area features a travertine fireplace wall. The bedroom includes a built-in marble tile headboard and custom lighting. The bathroom has a custom shower and vanity with colored lighting at the base. The kitchen is equipped with a custom quartz counter, a farm sink, and brand-new appliances, including a full-size washer and dryer. The balcony patio offers a view of trees and features new floor tile, along with a large storage unit. Residents can enjoy a pool and a meeting room. Covered parking is available, with additional guest parking. Updates completed in 2025 include new marble tile, quartz counters, windows, a complete bath with walk-in shower and vanity with decorative lighting, kitchen cabinets and appliances, a farm sink, a full-size washer and dryer, custom lighting, HVAC, a hot water heater, a breaker box, and insulation. The property size is 565 square feet.
Local Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $17.5k | $30.96 |
| − Vacancy | −$1.9k | −$3.31 |
| EGI | $15.6k | $27.65 |
| − OpEx | −$7.0k | −$12.44 |
| NOI | $8.6k | $15.21 |
565 SF · lease $30.96/SF/yr · vacancy 10.70% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$122.7K
$107.4K – $143.2K
NOI $8,591 @ 7.0% cap · market cap 5.73%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$144.9K
$126.8K – $169.1K
NOI $10,143 @ 7.0% cap · market cap 6.76%
Zoning and permitted uses should be independently verified with local authorities.
Location Intelligence
Current Use by Public Records
Residential income properties
Location Insight
- Map
- Local Demand
- City
- Irving
- County
- Dallas
- State
- Texas
- Longitude
- -97.0028857
- Latitude
- 32.8636016
Nearby Similar for Sale
FAQs
What type of property is this?
Residential income property - Updated one-bedroom condo featuring modern amenities and stylish design.
Where is this residential income property located?
The property is located at 4103 Esters Road 204 Irving, TX.
What is the asking price?
The asking price for this property is $150,000.
What are key features of this property?
This property features: Completely renovated in 2025 with all new features from ceilings to floors, including HVAC, hot water heater, windows, breaker box, and insulation.; Custom kitchen featuring quartz counters, farm sink, new appliances, and full‑size washer & dryer.; Custom bathroom with walk‑in shower and vanity with decorative lighting.
