NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$226,960

NAL Estimated Property Value

2728 Reagan Street 202, Dallas, TX, 75219

Off Market

2 Beds

2 Bath

878 Sq Ft

Condos / Townhouses

$203.87 / sqft

Built in 1983

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal

FlooringCarpet, Laminate

Exterior

Lot Size7,492 sqft

Building Information

Year Built1983

Stories2

Roof Type105

Garage Spaces1

Land Information

APN00C06550000A00202

Lot Number11

SubdivisionBrownstone At Reagan Condominiums

Land UseResidential

Legal DescriptionBROWNSTONE AT REAGAN CONDOMINIUMS BLK 2/1335 LT 11 OAKLAWN ADDN BLDG A UNIT 202 CE 16.941% INT202400043467 DD03042024 CO-DC

Census Tract000503

Assessed Land Value$114,230

Assessed Improvement Value$112,730

Assessment Year2025

About this property

Small complex with shared garage. Light and bright two story unit on second and third floors has contemporary feel. Lots of updates like new appliances. Clean, fresh, ready for new owner. Half bath on down floor with living room and kitchen and breakfast area. Upstairs has full bath with two bedrooms and stacked washer dryer connections. Small balcony to the south.

Investor Tools

$226,960

Estimated Property Value

$177,030Estimated Mortgage Balance

$49,930Estimated Equity

21% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,362 /month

Positive

Cash Flow Estimate:

$454 /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

$308/month

$150/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,558

$226,960

2025

$114,230

$112,730

$226,960

Tax History

Year

Tax Paid

Assessed Value

2024

$2,558

$226,960

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

The Northern Trust Co

Conventional

$181,600

First

Mar 4, 2024

Apr 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$177,030

$49,930

21%

78%

$1,148/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,170/mo

$1,298/mo

+$872/mo

11.5%

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