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

$474,000

NAL Estimated Property Value

1014 Pavillion St, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths1,874 Sq Ft
price_per_sqft$234.74 / 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, Gas Range, Microwave
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony
Lot Size1,033 sqft

Building Information

Year Built2004
Stories2
Roof Type104
Garage Spaces2

Land Information

APN000506000401Q0000
Lot Number1Q
SubdivisionVillas Of Bryan Place
Land UseResidential
Legal DescriptionVILLAS OF BRYAN PLACE BLK 4/506 LT 1Q ACS 0.0281 INT202200142927 DD05192022 CO-DC 0506 004 01Q00 3DA0506 004
Census Tract001602
Assessed Land Value$51,650
Assessed Improvement Value$420,060
Assessment Year2025

About this property

Don't miss this beautiful three level town home in Villas of Bryan Place close to dining and parks within walking distance. The well maintained courtyards to the town home offer a peaceful setting. Seller has replaced large outdoor cooling unit in June 2020 and replaced water heater in April 2022. The first floor features a guest room with an ensuite bath. The stairs in the entry will take you to a spacious living area with fireplace and gas logs and is open to large kitchen and dining. Hardwood flooring is in living area, kitchen and dining. Kitchen offers tons of cabinets, updated granite countertops, tumbled marble backsplash, stainless appliances, gas range. Master bedroom suite is on the third level with fireplace and ensuite bath that has dual sinks, jetted bath, separate shower, walk in closet. MULTIPLE OFFERS RECEIVED, BEST AND HIGHEST DEADLINE, WED., APRIL 13 AT 8 pm

Investor Tools

Property Icon
$474,000
Estimated Property Value
$435,046Estimated Mortgage Balance
$38,954Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,844 /month
Positive
Cash Flow Estimate:
$948 /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
$1,076/month
$495/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,543
$471,710
2025
$51,650
$420,060
$471,710
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,543
$471,710

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$470,250
No
First
May 19, 2022
Jun 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$435,046
$38,954
8%
92%
$2,820/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$3,315/mo
$-965/mo
5.9%

City: Dallas

1014 Pavillion St | Property Details | No Agent List