Street View

1view

$416,980

1028 Comal St, Dallas, TX, 75203

Off Market

3 Beds

2 Bath

2,060 Sq Ft

Single Family Residence

$208.74 / sqft

Built in 2024

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Oven

Exterior

Lot Size4,000 sqft

Building Information

Year Built2024

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000249481000000

Lot Number4

SubdivisionHaynes & Thompson

Land UseCommercial

Legal DescriptionHAYNES & THOMPSON BLK 46/3027 PT LT 4 @EADS VOL2002103/7873 DD04042002 CO-DC 3027 046 00400 2003027 046

Census Tract021000

Assessed Land Value$95,000

Assessed Improvement Value$321,980

Assessment Year2025

About this property

Welcome to 1028 Comal St., a modern gem in Dallas's vibrant Bottom District. This 3-bed, 2-bath home offers 2,060 sq ft of elegant living space. with breathtaking downtown Dallas skyline views. The gourmet kitchen features custom cabinets & a large island for those that entertain. With luxury finishes throughout, a prime location just minutes from Downtown Dallas, the Dallas Zoo, Bishop Arts District, and I-35, this home combines style, convenience, and exceptional urban living.

Investor Tools

$416,980

Estimated Property Value

$308,750Estimated Mortgage Balance

$111,375Estimated Equity

26% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,580 /month

Positive

Cash Flow Estimate:

$860 /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

$310/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,629

$416,980

2025

$95,000

$321,980

$416,980

Yes (2021)

Tax History

Year

Tax Paid

Assessed Value

2024

$1,629

$416,980

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Network Funding Lp

Conventional

$308,750

First

Oct 24, 2025

Nov 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$305,605

$111,375

26%

73%

$1,852/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,852/mo

+$120/mo

5.7%

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