Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$506,000

NAL Estimated Property Value

2603 Calvin St Unit 103, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths1,644 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$2.13 / sqft
Year BuiltBuilt in 2020

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Microwave, Refrigerator, Tankless Water Heater
FlooringWood

Exterior

Lot Size8,276 sqft

Building Information

Year Built2019
Stories3
Roof Type106
Garage Spaces2

Land Information

APN00C07930000000103
Lot Number15
Land UseResidential
Legal Description2603 CALVIN CONDO BLK F/2002 LT 15 ACS 0.19 UNIT 103 CE%16.67 INT202000241997 DD09022020 CO-DC 2002 00F 01500 1DA2002 00F
Census Tract000802
Assessed Land Value$82,780
Assessed Improvement Value$410,420
Assessment Year2025

About this property

Welcome to modern living in Dallas' East Village. Built in 2020, this 3 story townhome is tucked away on a quiet street, but steps from Knox Henderson, West Village, Lower Greenville, shopping, and the new The Central development. The 1st flr greets you with a flex space perfect for A home office space. The 2nd floor boasts a bright and open living area with expansive windows that flood the space with natural light, a modern kitchen with Arctic White quartz countertops, massive Platinum Gray island, Bosch stainless steel appliances, soft close cabinets and a half bath. Retreat to the beautiful primary and secondary bedrooms on the 3rd flr, complete with spa like bathrooms and spacious walk in closets. Additional amenities, including wood floors throughout, gated front yard, motorized shades (black out in bedrooms), WD, smart Nest thermostats, and Ring doorbell. Water, trash, and lawn maintenance, included in the rent.

Investor Tools

Property Icon
$506,000
Estimated Property Value
$350,015Estimated Mortgage Balance
$155,985Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,036 /month
Positive
Cash Flow Estimate:
$1,012 /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
$937/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,717
$493,200
2025
$82,780
$410,420
$493,200
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,717
$493,200

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Richard K Boone Trust
Purchase Money Mortgage
$393,170
No
First
Sep 2, 2020
Sep 2030

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$350,015
$155,985
30%
69%
$2,358/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$2,358/mo
$-8/mo
5.6%

Learn About the Market: Opportunity in Dallas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~0.8%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$318,600

Unemployment Rate

Unemployment Rate

3.60%

Price Trend

Price Trend

~2–3% YoY growth

New Permits

New Permits

~5,500 units

City: Dallas

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2603 Calvin St Unit 103 | Property Details | No Agent List