Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$478,730

NAL Estimated Property Value

1004 Pavillion St, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths1,874 Sq Ft
price_per_sqft$248.13 / sqft
Year BuiltBuilt in 2004

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Vented Exhaust Fan, Wine Cooler
FlooringCarpet, Hardwood, Tile, Stone

Exterior

Lot Size1,033 sqft

Building Information

Year Built2004
Stories2
Roof Type104
Garage Spaces2

Land Information

APN000506000401J0000
Lot Number1J
SubdivisionVillas Of Bryan Place
Land UseResidential
Legal DescriptionVILLAS OF BRYAN PLACE BLK 4/506 LT 1J ACS 0.0240 INT202300167227 DD08172023 CO-DC 0506 004 01J00 3DA0506 004
Census Tract001602
Assessed Land Value$51,650
Assessed Improvement Value$427,080
Assessment Year2025

About this property

Located in coveted Bryan Place, this 3-story townhouse offers an excellent location between Downtown & Uptown just minutes from Klyde Warren Park & the Arts District! The home features 2 bedrooms, 2.1 baths & a 2-car attached garage. Each space is well thought out. The first floor has a private bedroom, ensuite bath, & access to the garage. The second floor provides the main living area with a large family room, half bath, nailed-down hardwoods, surround sound, gas fireplace, Juliet Balcony & Chef's kitchen equipped with a gas cooktop range, a built-in wine refrigerator, stainless steel appliances & granite countertops. The third floor offers a study & large primary suite with an additional gas fireplace, surround sound, ensuite bath & walk-in closet. Freshly painted throughout, this lock & leave townhome has low HOA dues & delivers urban living at its best. Don't miss it!

Investor Tools

Property Icon
$478,730
Estimated Property Value
$299,196Estimated Mortgage Balance
$179,534Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,872 /month
Positive
Cash Flow Estimate:
$957 /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
$869/month
$495/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,040
$478,730
2025
$51,650
$427,080
$478,730
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,040
$478,730

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Unknown
$315,000
No
First
Aug 17, 2023
Sep 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$299,196
$179,534
37%
62%
$1,889/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$2,384/mo
$-34/mo
5.9%

City: Dallas

1004 Pavillion St | Property Details | No Agent List