1view

Owner Contacts

$492,000

NAL Estimated Property Value

2902 State St Apt 18, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

1,221 Sq Ft

Condos / Townhouses

$2.42 / sqft

Built in 1994

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Microwave, Refrigerator, Washer

FlooringCarpet, Wood

Exterior

Private Pool

Exterior FeaturesBalcony, Lighting

Lot Size29,950 sqft

Building Information

Year Built1994

Stories3

Roof Type106

Garage Spaces2

Land Information

APN00C08160000100008

Lot Number4A,8

SubdivisionCarriage House Condominium

Land UseResidential

Legal DescriptionCARRIAGE HOUSE CONDOMINIUM BLK J/586 LT 4A ACS 0.6876 BLDG 1 LT 8 CE 4.1666% VOL2001023/2290 DD01312001 CO-DC 0586 00J 04A

Census Tract001703

Assessed Land Value$124,770

Assessed Improvement Value$308,690

Assessment Year2025

About this property

Beautiful tri-level townhouse in the heart of State-Thomas. Updated kitchen with granite and stainless steel appliances, bath updated with granite and sinks, hardwood floors and carpet in bedrooms. Beautiful bay window with views of State Street. Both bedrooms are large with ample closet space and private bath. Large storage room by garage and full size washer-dryer. Corner unit, only shares one wall! Water, trash included in rent. Quiet community. Completely secured with gates and has private pool and BBQ area.

Investor Tools

$492,000

Estimated Property Value

$20,167Estimated Mortgage Balance

$471,833Estimated Equity

95% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,952 /month

Positive

Cash Flow Estimate:

$984 /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

$1,012/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,688

$433,460

2025

$124,770

$308,690

$433,460

Tax History

Year

Tax Paid

Assessed Value

2024

$9,688

$433,460

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of America Na

Conventional

$113,967

First

Dec 21, 2012

Jan 2028

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$20,167

$471,833

95%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

N/A

+$2,350/mo

5.7%

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