Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$2,491,000

NAL Estimated Property Value

2555 N Pearl Street 801, Dallas, TX, 75201

Off Market

2 Beds

3 Bath

2,490 Sq Ft

Condos / Townhouses

$801.2 / sqft

Built in 2007

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

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

FlooringMarble, Stone, Wood

Exterior

Lot Size1.22 acres

Building Information

Year Built2007

Stories1

Roof Type111

Garage Spaces2

Land Information

APN00C72700000000801

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 801 CE%1.11 INT201900078378 DD03292019 CO-DC 0948 003 00102

Census Tract001901

Assessed Land Value$102,940

Assessed Improvement Value$2,022,980

Assessment Year2025

About this property

Desirable 2 bedroom, 2.5 bath & study. Exclusive residence has views of downtown overlooking private resort pool. Separate study features pocket doors for use as a third sleeping room. Gourmet kitchen is updated & open to LA. Appliances including Wolf double-oven-6 burner gas stove-grill, double Sub-Zero refrigerator-freezers, 2 wine coolers, ice maker & Ask dishwasher. The utility room has sink with full-size WD. Master suite: 2 closets, luxurious spa-bath with Calacatta Vagli Marble, Jacuzzi soaking tub, dual vanities & shower with rain forest & standard fixtures. Managed exclusively by The Ritz-Carlton Dallas, Five-Star services & amenities, 24-hour valet, Concierge, private resort pool-fitness center.

Investor Tools

$2,491,000

Estimated Property Value

$1,327,424Estimated Mortgage Balance

$1,163,576Estimated Equity

46% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$14,946 /month

Positive

Cash Flow Estimate:

$4,982 /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

$4,055/month

$2,385/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$36,209

$2,125,920

2025

$102,940

$2,022,980

$2,125,920

Tax History

Year

Tax Paid

Assessed Value

2024

$36,209

$2,125,920

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of America Na

Conventional

$1,500,000

First

Aug 25, 2021

Sep 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,327,424

$1,163,576

46%

53%

$5,826/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$8,211/mo

$-5,861/mo

1.1%

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