NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$308,000

NAL Estimated Property Value

2727 Reagan Street A, Dallas, TX, 75219

Off Market

2 Beds

2 Bath

983 Sq Ft

Condos / Townhouses

$255.34 / sqft

Built in 1982

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Dryer, Electric Cooktop, Refrigerator, Washer

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size8,850 sqft

Building Information

Year Built1982

Stories3

Roof Type105

Garage Spaces1

Land Information

APN00C6080000010000A

Lot Number7-8

Subdivision2727 Reagan Condominiums

Land UseResidential

Legal Description2727 REAGAN CONDOMINIUMS BLK 3/1333 PT LOTS 7 & 8 UNIT A CE 16.666% INT202000254877 DD09182020 CO-DC 1333 003 00700 1001333

Census Tract000503

Assessed Land Value$118,000

Assessed Improvement Value$180,010

Assessment Year2025

About this property

Buyer financing fell through. Back on the Market. RARE, RARE, RARE Find!Gated property with secure access to garage and tree-lined courtyard with café tables. Best unit in the complex! This gem has TWO large extended balconies on both floors, giving it a fun New Orleans charm. Be on vacation every day you come home. Gorgeous 2 story townhome, 2 bed, 1.1 bath, Fully upgraded with beautiful Hardwood floors, Fresh paint, French doors, Granite counter tops, New Windows, and much more. Washer, dryer and refrigerator stay! Walk to shops, restaurants, Katy Trail or Uptown. Minutes to downtown or medical district. Small gated community. 1 garage spot & 1 assigned, uncovered.

Investor Tools

$308,000

Estimated Property Value

$215,883Estimated Mortgage Balance

$92,117Estimated Equity

29% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,848 /month

Positive

Cash Flow Estimate:

$616 /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

$494/month

$200/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,392

$298,010

2025

$118,000

$180,010

$298,010

Tax History

Year

Tax Paid

Assessed Value

2024

$4,392

$298,010

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Ntfn Inc

Conventional

$242,500

First

Sep 18, 2020

Oct 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$215,883

$92,117

29%

70%

$1,454/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,170/mo

$1,654/mo

+$516/mo

8.5%

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