Street View

1view

Owner Contacts

$735,000

NAL Estimated Property Value

2420 Hugo St Apt 3, Dallas, TX, 75204

Off Market

3 Beds

3 Bath

1,971 Sq Ft

Condos / Townhouses

$2.08 / sqft

Built in 2006

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Heating Central

Cooling

AppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Dishwasher, Disposal, Dryer, Electric Oven, Gas Cooktop, Microwave, Washer, Other

FlooringCarpet, Concrete, Stone, Wood, Other

Exterior

Exterior FeaturesBalcony, Lighting, Other

Lot Size2.01 acres

Building Information

Year Built2006

Stories3

Roof Type106

Garage Spaces2

Land Information

APN00C81460000700003

SubdivisionWest Side At State Thomas Condos

Land UseResidential

Legal DescriptionWEST SIDE AT STATE THOMAS CONDOS BLK A/582 LOT 2A ACS 2.007 BLDG 7 UNIT 3 CE%1.60 INT201800070755 DD03162018 CO-DC 0582 00A

Census Tract001703

Assessment Year2025

About this property

Incredible 3-bedroom walk-up condo, located in the heart of the coveted State Thomas neighborhood. This spacious unit features an expansive rooftop deck with your very own hot tub, outdoor kitchen, and amazing views of downtown Dallas, perfect for entertaining. Enjoy convenient walking access to tons of neighborhood restaurants, bars, coffee shops, and Griggs Park. This home features a bright open floor plan, tall ceilings, stainless appliances, hardwood floors, granite counters, and a large primary suite with a tub, shower, and walk-in closet. Get here soon!

Investor Tools

$735,000

Estimated Property Value

$359,967Estimated Mortgage Balance

$375,033Estimated Equity

51% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,410 /month

Positive

Cash Flow Estimate:

$1,470 /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

$1,489/month

$453/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$14,192

$635,000

2025

N/A

$635,000

Tax History

Year

Tax Paid

Assessed Value

2024

$14,192

$635,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Flat Branch Home Loans Inc

Conventional

$406,000

First

Jul 17, 2020

Aug 2045

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$359,967

$389,033

51%

49%

$2,435/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,888/mo

$-538/mo

3.8%

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