Street View

1view

Owner Contacts

$2,318,000

2804 Thomas Avenue 103, Dallas, TX, 75204

Off Market

3 Beds

4 Bath

3,208 Sq Ft

Condos / Townhouses

$358.17 / sqft

Built in 2019

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan

FlooringCarpet, Stone, Wood

Exterior

Exterior FeaturesBalcony, Rain Gutters, Other

Lot Size2,327 sqft

Building Information

Year Built2019

Stories3

Roof Type110

Garage Spaces2

Land Information

APN000573000H11H0000

Lot Number11H

SubdivisionLexington State Thomas

Land UseResidential

Legal DescriptionLEXINGTON STATE THOMAS BLK H/573 LT 11H INT202000286894 DD10192020 CO-DC 0573 00H 11H00 3DA0573 00H

Census Tract001703

Assessed Land Value$232,700

Assessed Improvement Value$2,085,300

Assessment Year2025

About this property

Place Prevot Phase ll. Elegant new construction French town home in the heart of State Thomas! End unit. Wonderful opportunity to make it your own! Magnificent four story residence with two living areas, gourmet kitchen, granite counter tops, hardwoods and lueders cut limestone on the exterior. Three bedrooms, 3.2 baths, two balconies, study, elevator and fifth floor rooftop deck options. Breathtaking downtown views!

Investor Tools

$2,318,000

Estimated Property Value

$0Estimated Mortgage Balance

$1,508,143Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$13,908 /month

Positive

Cash Flow Estimate:

$4,636 /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

$3,641/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$32,104

$2,318,000

2025

$232,700

$2,085,300

$2,318,000

Tax History

Year

Tax Paid

Assessed Value

2024

$32,104

$2,318,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Us Bank Na

Conventional

$915,000

First

Feb 24, 2021

Apr 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$809,857

$1,508,143

65%

35%

$3,918/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$3,918/mo

$-958/mo

1.5%

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