NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$513,000

NAL Estimated Property Value

2323 N Houston Street 205, Dallas, TX, 75219

Off Market

2 Beds

2 Bath

1,270 Sq Ft

Condos / Townhouses

$282.68 / sqft

Built in 2005

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Range, Microwave, Plumbed For Ice Maker, Washer

FlooringCarpet, Wood

Exterior

Private Pool

Lot Size39,705 sqft

Building Information

Year Built2005

Stories1

Roof Type172

Garage Spaces2

Land Information

APN00C71590000H00205

Lot Number4A

SubdivisionMaster Terrace Condos

Land UseResidential

Legal DescriptionBLKS F&H MASTER TERRACE CONDOS BLK F/389 LT 4A.2 ACS 0.9115 BLDG H UNIT 205 CE%0.4600 INT202100367781 DD11292021 CO-DC 0383

Census Tract001902

Assessed Land Value$27,400

Assessed Improvement Value$423,450

Assessment Year2025

About this property

Gorgeous mid-rise condo in the Victory Park district of Dallas! Residence within Terrace Condos shows beautifully with all modern features including granite, stainless appliances, wood flooring, and large windows overlooking the city. Experience fantastic amenities with a rooftop community pool, resident lounge, outdoor dining, elevator, guarded entrance, and a fitness center! Assigned 2-car garage parking. Close proximity to walking trails and paths.

Investor Tools

$513,000

Estimated Property Value

$152,124Estimated Mortgage Balance

$360,876Estimated Equity

70% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,078 /month

Positive

Cash Flow Estimate:

$1,026 /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

$724/month

$710/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,123

$450,850

2025

$27,400

$423,450

$450,850

Tax History

Year

Tax Paid

Assessed Value

2024

$6,123

$450,850

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Citimortgage Inc

Purchase Money Mortgage

$276,000

First

Jul 18, 2008

Aug 2038

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$152,124

$360,876

70%

30%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,170/mo

$710/mo

+$1,460/mo

5.1%

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