NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$335,000

NAL Estimated Property Value

1001 Belleview St Apt 803, Dallas, TX, 75215

Off Market

2 Beds

2 Bath

1,127 Sq Ft

Condos / Townhouses

$2.4 / sqft

Built in 2007

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Gas Cooktop, Microwave, Double Oven, Refrigerator, Washer

FlooringVinyl

Exterior

Exterior FeaturesBalcony

Lot Size41,077 sqft

Building Information

Year Built2007

Stories1

Roof Type172

Garage Spaces2

Land Information

APN00C04070000000803

Lot Number1

SubdivisionBeat At The South Side Station

Land UseResidential

Legal DescriptionBEAT AT THE SOUTH SIDE STATION BLK A/420 LT 1 ACS 0.943 UNIT 803 CE%1.2787 INT201100336362 DD12202011 CO-DC 0420 00A 00100

Census Tract020402

Assessed Land Value$18,390

Assessed Improvement Value$291,540

Assessment Year2025

About this property

Live fully furnished in the heart of Dallas at The Beat Lofts in The Cedars. This two-bedroom, two-bath residence offers downtown skyline views, an open floor plan, and a private balcony. The kitchen includes stainless steel appliances, quartz countertops, and a full-size washer and dryer. Both bedrooms feature walk-in closets and updated baths. Enjoy keyless smart entry, two gated parking spaces, and access to community amenities including a pool, hot tub, fire pit, BBQ area, and dog run. Walk to restaurants, coffee shops, and DART Cedars Station. Convenient to Downtown, the Farmers Market, AT&T Discovery District, Baylor Hospital, and UTSW. Available furnished at $2,700 per month. $200 off first month’s rent for November 1 move-in. Flexible nine- or twelve-month lease options.

Investor Tools

$335,000

Estimated Property Value

$99,745Estimated Mortgage Balance

$235,255Estimated Equity

70% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,010 /month

Positive

Cash Flow Estimate:

$670 /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

$544/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,853

$309,930

2025

$18,390

$291,540

$309,930

Tax History

Year

Tax Paid

Assessed Value

2024

$4,853

$309,930

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Omniamerican Bank

Unknown

$150,320

First

Dec 20, 2011

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$99,745

$235,255

70%

30%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

N/A

+$1,565/mo

5.6%

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