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

$494,000

NAL Estimated Property Value

1405 McCoy Street 2, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths1,924 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$233.37 / sqft
Year BuiltBuilt in 2005

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Double Oven, Dryer, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Refrigerator, Washer
FlooringCarpet, Wood

Exterior

Private PoolPrivate Pool
Lot Size1,170 sqft

Building Information

Year Built2005
Stories3
Roof Type106
Garage Spaces2

Land Information

APN000507000101U0000
Lot Number1U
SubdivisionBryan Square Townhomes
Land UseResidential
Legal DescriptionBRYAN SQUARE TOWNHOMES BLK 1/507 LT 1U INT202000137475 DD05292020 CO-DC 0507 001 01U00 3DA0507 001
Census Tract001602
Assessed Land Value$58,500
Assessed Improvement Value$395,350
Assessment Year2025

About this property

This luxury townhome offers the best of city living with spectacular rooftop downtown views. Centrally located just minutes from downtown, uptown, deep ellum, lower greenville & the Baylor medical community. Rooftop patio with new decking offers over 500 sq. ft. of outdoor living overlooking downtown. Recent upgrades include French oak flooring, custom plantation shutters throughout, fresh paint, decorative lighting and custom closet in master. New HVAC in 2018. Membership to the community pool & clubhouse is included. Large master enjoys a coffee bar & new beverage fridge. Laundry room just off master. Full size washer & dryer convey. Convenient keypad access to both front door & attached 2 car garage.

Investor Tools

Property Icon
$494,000
Estimated Property Value
$0Estimated Mortgage Balance
$494,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,964 /month
Positive
Cash Flow Estimate:
$988 /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
$1,070/month
$165/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,368
$453,850
2025
$58,500
$395,350
$453,850
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,368
$453,850

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$494,000
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$165/mo
+$2,185/mo
5.7%

Learn About the Market: Opportunity in Dallas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~0.8%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$318,600

Unemployment Rate

Unemployment Rate

3.60%

Price Trend

Price Trend

~2–3% YoY growth

New Permits

New Permits

~5,500 units

City: Dallas

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1405 McCoy Street 2 | Property Details | No Agent List