Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$2,885,300

NAL Estimated Property Value

2555 N Pearl St Apt 2003, Dallas, TX, 75201

Off Market

2 Beds

3 Bath

2,623 Sq Ft

Condos / Townhouses

$6.1 / sqft

Built in 2009

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Gas Range, Ice Maker, Microwave, Convection Oven, Vented Exhaust Fan

FlooringMarble, Wood, Other

Exterior

Exterior FeaturesBalcony, Dog Run

Lot Size1.22 acres

Building Information

Year Built2007

Stories1

Roof Type111

Garage Spaces2

Land Information

APN00C72700000002003

Lot Number1

SubdivisionTower And Regency Row Res Condos

Land UseResidential

Legal DescriptionTOWER AND REGENCY ROW RES CONDOS BLK 3/948 LT 1.2 ACS 1.2165 UNIT 2003 CE%1.18 INT201800061804 DD03072018 CO-DC 0948 003

Census Tract001901

Assessed Land Value$109,430

Assessed Improvement Value$2,775,870

Assessment Year2025

About this property

Lease available starting November 15, 2022. 12 month minimum lease. One of a kind floor plan offering full amenities and services of The Ritz-Carlton. Home features ample exterior sq footage - two separate balconies, Wolf Range, Sub-zero Refrigerator & Freezer, Viking Warming Drawer, Asko Dishwasher, Marble Baths and Showers, Custom Closets, Motorized Shades throughout - Blackout shades in bedrooms. Residence is only 1 of 3 on the 20th floor.

Investor Tools

$2,885,300

Estimated Property Value

$0Estimated Mortgage Balance

$2,885,300Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$17,312 /month

Positive

Cash Flow Estimate:

$5,771 /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

$5,721/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$54,228

$2,885,300

2025

$109,430

$2,775,870

$2,885,300

Tax History

Year

Tax Paid

Assessed Value

2024

$54,228

$2,885,300

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$2,885,300

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

N/A

+$2,350/mo

1.0%

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