Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,002,000

2420 Hugo Street 1, Dallas, TX, 75204

Off Market

3 Beds

4 Bath

2,376 Sq Ft

Condos / Townhouses

$332.07 / sqft

Built in 2006

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Gas Cooktop, Microwave, Convection Oven, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Electric Water Heater

FlooringCarpet, Concrete, Stone, Wood

Exterior

Private Pool

Exterior FeaturesBalcony, Rain Gutters, Lighting

Lot Size2.01 acres

Building Information

Year Built2006

Stories3

Roof Type106

Garage Spaces2

Land Information

APN00C81460000700001

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 7 UNIT 1 CE%1.93 INT201800311672 DD112720108 CO-DC 0582 00A

Census Tract001703

Assessed Land Value$168,730

Assessed Improvement Value$596,340

Assessment Year2025

About this property

Live in a Private Oasis w private Roof top Heated Swim Jet POOL, Jacuzzi & Waterfall, along w entertaining deck for sunning-dining & an outdoor Cooking Center all in Uptown 'State Thomas’s coolest area. This is one of the only roof top PRIVATELY OWNED pools in Uptown. Party atop this luxury Brownstone while enjoying 360 degree views of Uptown & Downtown. The Open flrplan w great flow for entertaining is an end unit & windows on 3 sides. Finished out w hardwds, plantation shutters & designer paint. 2 walls of blackout drapes in master BR adds a touch of chic to your privacy. Owner spent $50K in latest contemporary designer finishes 2015-2017. Entertaining has taken on a whole new look! Rooftop deck 20'x18'

Investor Tools

$1,002,000

Estimated Property Value

$0Estimated Mortgage Balance

$547,623Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,012 /month

Positive

Cash Flow Estimate:

$2,004 /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

$1,366/month

$454/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,382

$765,070

2025

$168,730

$596,340

$765,070

Tax History

Year

Tax Paid

Assessed Value

2024

$11,382

$765,070

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Jpmorgan Chase Bank Na

Conventional

$510,400

First

Sep 17, 2020

Oct 2035

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$454,377

$547,623

54%

45%

$3,061/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$3,515/mo

$-555/mo

3.5%

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