4view

Owner Contacts

$661,500

NAL Estimated Property Value

2411 N Hall Street 22, Dallas, TX, 75204

Off Market

3 Beds

3 Bath

1,810 Sq Ft

$297.79 / sqft

Built in 2006

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Refrigerator

FlooringCarpet, Concrete, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size2.01 acres

Building Information

Year Built2006

Stories3

Roof Type106

Garage Spaces2

Land Information

APN00C81460000200002

Lot Number2A

SubdivisionWest Side At State Thomas Condos

Land UseResidential

Legal DescriptionWEST SIDE AT STATE THOMAS CONDOS BLK A/582 LOT 2A ACS 2.007 BLDG 2 UNIT 2 CE 1.53% INT202100027649 DD01282021 CO-DC 0582 00A

Census Tract001703

Assessed Land Value$133,760

Assessed Improvement Value$527,740

Assessment Year2025

About this property

Welcome to 2411 N. Hall #22, State Thomas’ most iconic Brownstones. Pedestrian and vehicle access gates secure the property. Upon entrance, enjoy the lush, landscaped entry to your front door. Interior features hardwood flooring, crowned ceilings and floors, and large windows throughout. Kitchen hosts dark-stained cabinetry, granite counters, and SS appliances. Guest suite located on first floor, with large master suite and separated office or bedroom on third floor. Roof-top deck features hot-tub and unsurpassed skyline views.

Investor Tools

$661,500

Estimated Property Value

$430,530Estimated Mortgage Balance

$230,970Estimated Equity

34% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,969 /month

Positive

Cash Flow Estimate:

$1,323 /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

$1,223/month

$457/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,365

$661,500

2025

$133,760

$527,740

$661,500

Tax History

Year

Tax Paid

Assessed Value

2024

$11,365

$661,500

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Swbc Mortgage Corp

Conventional

$479,750

First

Jan 28, 2021

Feb 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$430,530

$230,970

34%

65%

$2,877/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$3,334/mo

$-984/mo

4.3%

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