1view

Owner Contacts

$926,000

NAL Estimated Property Value

2604 Thomas Avenue 3, Dallas, TX, 75204

Off Market

3 Beds

4 Bath

2,963 Sq Ft

Condos / Townhouses

$185.62 / sqft

Built in 2008

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesGas Cooktop, Gas Oven, Microwave

FlooringCeramic Tile, Wood

Exterior

Lot Size14,997 sqft

Building Information

Year Built2008

Stories3

Roof Type105

Garage Spaces2

Land Information

APN00C83800000100001

Lot Number2-3

Land UseResidential

Legal DescriptionUPTOWN THOMAS CONDOMINIUMS BLK D/557 LTS 2 & 3 ACS 0.3443 BLDG 1 UNIT 1 CE%12.6580 INT201900299748 DD11062019 CO-DC 0557 00D

Census Tract001703

Assessed Land Value$189,830

Assessed Improvement Value$558,920

Assessment Year2025

About this property

Living in State Thomas is the perfect combination of urban living with neighborhood vibes. 2604 Thomas Avenue takes care of everything within the doors, right outside your door takes care of the rest with easy access to the best Uptown has to offer. Spacious and flexible floorplan with updates and balconies throughout. Main floor with great natural light and flow, perfect for entertaining while retaining intimacy for everyday life. Attached garage. Griggs Park around corner. Perfect lock and leave for those who are finally able to get back to traveling. Great skyline views even with all the redevelopment in the area. Find out why this is one of Dallas's premier neighborhoods.

Investor Tools

$926,000

Estimated Property Value

$464,546Estimated Mortgage Balance

$461,454Estimated Equity

49% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,556 /month

Positive

Cash Flow Estimate:

$1,852 /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

$1,443/month

$395/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$12,685

$748,750

2025

$189,830

$558,920

$748,750

Tax History

Year

Tax Paid

Assessed Value

2024

$12,685

$748,750

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First United Bank & Trust Co

Conventional

$532,800

First

Nov 6, 2019

Dec 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$464,546

$461,454

49%

50%

$3,195/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$3,590/mo

$-630/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