Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$326,430

NAL Estimated Property Value

3015 Bryan Street 3D, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,187 Sq Ft
price_per_sqft$231.68 / sqft
Year BuiltBuilt in 2004

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher
FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size1.16 acres

Building Information

Year Built2004
Stories1
Roof Type106
Garage Spaces1

Land Information

APN00C0669030150003D
Lot Number31
SubdivisionBryan Street Station Condominiums
Land UseResidential
Legal DescriptionBRYAN STREET STATION CONDOMINIUMS BLK A LT 31 ACS 1.1589 BLDG 3015 UNIT 3D CE%1.87 INT202200146897 DD05232022 CO-DC 0502 00A
Census Tract001602
Assessed Land Value$47,200
Assessed Improvement Value$279,230
Assessment Year2025

About this property

Showings can start Saturday April 30th at 9 am. Spacious move-in-ready, low maintenance 2 bedroom condo located just blocks away from Exall Park, Deep Ellum, Downtown and Baylor Medical center.This condo boasts a large master suite with private bath and large walk-in-closet. Secondary bedroom could be a perfect guest suite or office. Open kitchen-dining-living with natural light. Kitchen complete with modern finish out and a sit-in breakfast bar, granite counter tops and stainless steel appliances. Full utility room for side by side washer and dryer. Secure complex with secure resident parking! Ample guest parking outside. Tenant in place until June 2nd.

Investor Tools

Property Icon
$326,430
Estimated Property Value
$246,965Estimated Mortgage Balance
$79,465Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,959 /month
Positive
Cash Flow Estimate:
$653 /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
$474/month
$369/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,056
$326,430
2025
$47,200
$279,230
$326,430
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,056
$326,430

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$266,950
No
First
May 23, 2022
Jun 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$246,965
$79,465
24%
76%
$1,601/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$1,970/mo
+$380/mo
8.6%

City: Dallas

3015 Bryan Street 3D | Property Details | No Agent List