1view

Owner Contacts

$665,000

NAL Estimated Property Value

2411 N Hall Street 11, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,810 Sq Ft

$367.4 / sqft

Built in 2006

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Refrigerator, Other, Wine Cooler

FlooringCarpet, Stone, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting, Outdoor Grill, Outdoor Kitchen

Lot Size2.01 acres

Building Information

Year Built2006

Stories3

Roof Type106

Garage Spaces2

Land Information

APN00C81460000300011

Lot Number2A

SubdivisionWest Side At State Thomas Condos

Land UseResidential

Legal DescriptionWEST SIDE AT STATE THOMAS CONDOS BLK A/582 LT 2A ACS 2.007 BLDG 3 UNIT 11 CE 1.47% INT202200110864 DD04142022 CO-DC 0582 00A

Census Tract001703

Assessed Land Value$128,510

Assessed Improvement Value$472,490

Assessment Year2025

About this property

Multiple Offers Received - ***BEST & FINAL DEADLINE 5:00 PM on Saturday 3.5*** Uptown Condo in the heart of State Thomas, this 2 bed 2.1 bath with a study boasts one of the best views and roof decks around. An interior unit behind the gates, with an amazing recently remodeled rooftop with new composite flooring, artificial turf, outdoor kitchen with neolith countertops, built in grill, sink and room for a beverage fridge. Spend evenings watching the game while taking in the skyline. Great for roommates or small families this home features a first floor bedroom suite with 2nd floor communal living and dining space. The third floor is comprised of master suite and a separate study which would make a fantastic nursery. Highly walkable location close to dining and shopping. This one is not to be missed.

Investor Tools

$665,000

Estimated Property Value

$398,929Estimated Mortgage Balance

$266,071Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,990 /month

Positive

Cash Flow Estimate:

$1,330 /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

$1,457/month

$454/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$14,159

$601,000

2025

$128,510

$472,490

$601,000

Tax History

Year

Tax Paid

Assessed Value

2024

$14,159

$601,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Fairway Independent Mortgage Corp

Conventional

$432,000

First

Apr 14, 2022

May 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$398,929

$266,071

40%

60%

$2,591/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$3,045/mo

$-695/mo

4.2%

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