B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$524,360

NAL Estimated Property Value

1731 Mary Street, Dallas, TX, 75206

Off Market

2 Beds

2 Bath

1,576 Sq Ft

Condos / Townhouses

$237.94 / sqft

Built in 2003

Property Lead Type:

Off-Market ListHigh EquityCash Buyers

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesConvection Oven, Dishwasher, Disposal, Gas Oven, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator, Warming Drawer, Electric Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony, Private Yard

Lot Size1,906 sqft

Building Information

Year Built2003

Stories3

Roof Type172

Garage Spaces1

Land Information

APN001475000H04A0000

Lot Number4A

SubdivisionVersailles Ii

Land UseResidential

Legal DescriptionVERSAILLES II BLK H/1475 LT 4A ACS 0.045 INT202400142507 DD07152024 CO-DC 1475 00H 04A00 3DA1475 00H

Census Tract001101

Assessed Land Value$95,300

Assessed Improvement Value$429,060

Assessment Year2025

About this property

Prime location, just a short walk to popular Lower Greenville attractions, restaurants & bars! Retreat and relax on the spacious, private roof top deck with downtown views. The fenced-in side yard is a rarity in this neighborhood. Open 2nd level features kitchen with ss appliances, dining, living, fireplace, balcony, second bedroom and bath. Third floor master suite with walk-in closet, fireplace, double sinks, tub and separate shower. Access to roof deck off master. Utilize bonus room as second living, office, creative studio or workout area. Utility room on 1st floor; 2-car garage. Smart home enabled; incl. Samsung Family Hub smart refrigerator. This 3-level corner unit has it all! See 3D video tour link.

Investor Tools

$524,360

Estimated Property Value

$0Estimated Mortgage Balance

$524,360Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,146 /month

Positive

Cash Flow Estimate:

$1,049 /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

$773/month

$75/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,651

$524,360

2025

$95,300

$429,060

$524,360

Tax History

Year

Tax Paid

Assessed Value

2024

$6,651

$524,360

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$524,360

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$75/mo

+$1,855/mo

4.4%

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