NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$344,000

NAL Estimated Property Value

1001 Belleview Street 403, Dallas, TX, 75215

Off Market

2 Beds

2 Bath

1,127 Sq Ft

Condos / Townhouses

$266.19 / sqft

Built in 2005

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesConvection Oven, Dishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Microwave

FlooringCarpet, Laminate

Exterior

Private Pool

Lot Size41,077 sqft

Building Information

Year Built2007

Stories1

Roof Type172

Garage Spaces1

Land Information

APN00C04070000000403

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 403 CE%1.2787 INT202200045768 DD02142022 CO-DC 0420 00A 00100

Census Tract020402

Assessed Land Value$18,390

Assessed Improvement Value$291,540

Assessment Year2025

About this property

Fabulous 2 bed, 2 bath unit with living room and kitchen in the middle, serving as a great space divider. Near DART station and close to dog park. Loft style living with 10 ft ceilings. Building has clear views of Downtown Dallas. Shared outdoor space includes a saltwater pool and grilling area. One assigned parking space (#53). Open parking in front of building. Enjoy the beautiful pool, pool deck and amenities all located on the 2nd floor. Washer, dryer and fridge, island in kitchen and barstool are included.

Investor Tools

$344,000

Estimated Property Value

$244,273Estimated Mortgage Balance

$99,727Estimated Equity

28% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,064 /month

Positive

Cash Flow Estimate:

$688 /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

$721/month

$436/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,927

$309,930

2025

$18,390

$291,540

$309,930

Tax History

Year

Tax Paid

Assessed Value

2024

$6,927

$309,930

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Willow Bend Mortgage Co

Conventional

$265,500

First

Feb 15, 2022

Mar 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$244,273

$99,727

28%

71%

$1,592/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$2,028/mo

$-463/mo

5.5%

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