1view

Owner Contacts

$538,710

NAL Estimated Property Value

2848 Woodside Street 505, Dallas, TX, 75204

$700,323 ARV

Off Market

1 Beds

2 Bath

4,387 Sq Ft

Condos / Townhouses

$290.63 / sqft

Built in 2003

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Double Oven, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater

FlooringCarpet, Concrete, Stone, Wood

Exterior

Exterior FeaturesBalcony, Lighting

Lot Size16,683 sqft

Building Information

Year Built2003

Stories1

Roof Type172

Garage Spaces4

Land Information

APN00C1489000000004C

Lot Number3B

SubdivisionDrexel Montane

Land UseResidential

Legal DescriptionDREXEL MONTANE BLK A/576 LT 3B ACS 0.383 UNIT 4C CE 2.3% INT202300216012 DD10172023 CO-DC 0576 00A 03B00 1DA0576 00A

Census Tract001705

Assessed Land Value$67,150

Assessed Improvement Value$471,560

Assessment Year2025

About this property

Luxury living in the heart of State Thomas, perfect for the lock and leave lifestyle. 4,387 sq. ft., 3 bedrooms, 3 living areas, one-story condominium with private entrance to this beautifully updated and pristine home. Open concept, 10ft ceilings, gorgeous wood flooring, gourmet kitchen, exercise room, oversized master suite with his and her master baths, large walk-in closets, en-suite baths in all bedrooms, granite countertops, gas cook-top, stainless appliances.This EXECUTIVE HOME is great for entertaining with the center attraction being the 900 bottle, custom-built wine cellar. Semi private elevator to private entrance, 4 assigned parking spaces, 2 storage units and one block from McKinney Avenue.

Investor Tools

$538,710

Estimated Property Value

$404,084Estimated Mortgage Balance

$134,626Estimated Equity

24% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)*

$700,323

Rent-to-Value Ratio: 0.72%

Rent Estimate

$7,650 /month

Positive

Cash Flow Estimate:

$2,550 /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

$976/month

$1,634/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,024

$538,710

2025

$67,150

$471,560

$538,710

Tax History

Year

Tax Paid

Assessed Value

2024

$9,024

$538,710

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Select Lending Services Llc

Conventional

$424,000

First

Oct 17, 2023

Nov 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$404,084

$134,626

24%

75%

$2,543/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,990/mo

$4,177/mo

$-2,187/mo

4.4%

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