$302,800
NAL Estimated Property Value1200 Main Street 2605, Dallas, TX, 75202
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dryer, Microwave, Plumbed For Ice Maker, Refrigerator, Washer
FlooringWood
Exterior
Exterior FeaturesBalcony
Lot Size1.03 acres
Building Information
Year Built1974
Stories1
Roof Type172
Garage Spaces1
Land Information
APN00C46200000002605
Lot Number1A
SubdivisionMetropolitan @ 1200 Main St Condo
Land UseResidential
Legal DescriptionMETROPOLITAN @ 1200 MAIN ST CONDO BLK 68 LOT 1A ACS 1.0331 UNIT 2605 CE%0.231 INT202000328722 DD11202020 CO-DC 0068 000 00300
Census Tract003102
Assessed Land Value$9,880
Assessed Improvement Value$292,920
Assessment Year2025
About this property
Once in a lifetime opportunity to purchase a top floor condo in downtown Dallas with the absolute most awesome view in the Metroplex. The home is exquisitely finished with wood floors, stainless stell appliances, and granite countertops throughout. Do not miss this unique opportunity for ownership in downtown. Come and see!
Investor Tools
$302,800
Estimated Property Value
$197,469Estimated Mortgage Balance
$105,331Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,817 /month
Positive
Cash Flow Estimate:
$606 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$449/month
$351/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,876
$302,800
2025
$9,880
$292,920
$302,800
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,876
$302,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$220,924
Yes
First
Nov 20, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,469
$105,331
34%
65%
$1,325/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,720/mo
$1,676/mo
+$44/mo
6.8%
