1view

Owner Contacts

$474,700

NAL Estimated Property Value

1728 Mary St, Dallas, TX, 75206

Off Market

3 Beds

1 Bath

1,568 Sq Ft

Single Family Residence

$258.29 / sqft

Built in 2019

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Garage Available

Heating Partial

Cooling

AppliancesElectric Range, Microwave, Plumbed For Ice Maker, Refrigerator

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,298 sqft

Building Information

Year Built2019

Stories3

Roof Type105

Garage Spaces2

Land Information

APN001476000101B0000

Lot Number1B

Land UseResidential

Legal DescriptionMERSINI VILLAS BLK I/1476 LT 1B INT202000264063 DD09242020 CO-DC 1476 00I 01B00 2DA1476 001

Census Tract001101

Assessed Land Value$77,880

Assessed Improvement Value$396,820

Assessment Year2025

About this property

Walk to Lowest Greenville Ave. restaurants from this beautiful 3-story town home with attached 2-car garage. Just completed in August 2020, you’ll enjoy this transitional style design with clean lines & tasteful interior. Second floor has 10’ ceilings, half bath, open-concept kitchen with breakfast bar, open dining & large living area – perfect for entertaining. The third floor has two bedrooms, each with en suite bath, closets & laundry. Each unit has a 6’ deep back yard. Amenities include: balcony off living area, recessed lights, French door refrigerator, wine chiller, stainless appliances, REAL hardwood floors, garage door opener & security system. There are NO HOA dues & you own the land below your unit.

Investor Tools

$474,700

Estimated Property Value

$250,824Estimated Mortgage Balance

$223,876Estimated Equity

47% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,848 /month

Positive

Cash Flow Estimate:

$949 /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

$1,106/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,900

$474,700

2025

$77,880

$396,820

$474,700

Tax History

Year

Tax Paid

Assessed Value

2024

$10,900

$474,700

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of America Na

Conventional

$281,750

First

Sep 24, 2020

Oct 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$250,824

$223,876

47%

53%

$1,690/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,430/mo

$1,690/mo

+$740/mo

6.1%

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