B+

NoAgentList RatingHow are grades calculated?

1view

$458,000

2718 Floyd St Fl Oyd, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,917 Sq Ft

Condos / Townhouses

$1.49 / sqft

Built in 2002

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDryer, Electric Cooktop, Electric Oven, Refrigerator, Washer

Exterior

Lot Size1,218 sqft

Building Information

Year Built2002

Stories3

Roof Type106

Garage Spaces2

Land Information

APN000328000008A0000

Lot Number8A

SubdivisionBenavides Meadows

Land UseResidential

Legal DescriptionBENAVIDES MEADOWS BLK 328 LT 8A INT202100080195 DD03182021 CO-DC 0328 000 08A00 3DA0328 000

Census Tract002200

Assessed Land Value$60,900

Assessed Improvement Value$337,200

Assessment Year2025

About this property

Beautiful 3 Story Corner Unit Townhome With Incredible Roof Top Views of Downtown. Comfortable Split Bedroom Design With Queen Bedroom on the First Floor, Master King Bedroom on the Third Floor, Living and Dining on the Second Floor. Each Bedroom Features in-suite Bathroom. Large Study Area in Master Bedroom. Half Bath Located on Second Floor. Partial Balcony Off From Kitchen for Fresh Air With Your Morning Coffee. Large Open Layout With Stocked Kitchen, Everything You Need to Live Comfortably. Two Car Attached Garage. On Street Parking Also Available. Contact for Lease Options. Right Near Baylor Downtown and Deep Ellum Areas. Available Furnished and Unfurnished. TVs in Each Room. Wired for Spectrum WiFi and Alarm. No Yard to Maintain.

Investor Tools

$458,000

Estimated Property Value

$354,350Estimated Mortgage Balance

$138,748Estimated Equity

23% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,748 /month

Positive

Cash Flow Estimate:

$916 /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

$932/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,898

$398,100

2025

$60,900

$337,200

$398,100

Tax History

Year

Tax Paid

Assessed Value

2024

$8,898

$398,100

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Great Western Financial Services Inc

Conventional

$354,350

First

Mar 18, 2021

Apr 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$319,252

$138,748

30%

70%

$2,125/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,125/mo

+$225/mo

6.2%

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