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
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$299,000

NAL Estimated Property Value

3015 Bryan Street 3E, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,187 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$206.34 / 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, Electric Range, Refrigerator
FlooringCeramic Tile, Laminate, Wood

Exterior

Lot Size1.16 acres

Building Information

Year Built2004
Stories1
Roof Type106
Garage Spaces1

Land Information

APN00C0669030150003E
Lot Number31
SubdivisionBryan Street Station Condominiums
Land UseResidential
Legal DescriptionBRYAN STREET STATION CONDOMINIUMS BLK A LT 31 ACS 1.1589 BLDG 3015 UNIT 3E CE%1.87 INT202500028096 DD02072025 CO-DC 0502 00A
Census Tract001602
Assessed Land Value$47,200
Assessed Improvement Value$231,750
Assessment Year2025

About this property

VERY MOTIVATED SELLER, will look at every respectable offer. Rare gem. 2 Bedrooms, 2 full baths. 10' ceilings. Crown Molding in LR, DR, Kitchen and MBR. Tasteful combination of hardwood floors, tile and laminate. Granite countertops. Refrigerator and Microwave stay. Utility closet. Ceiling Fans in LR and both BRs. Feel the Urban character of this property. In the heart of Bryan Place. Walk to Exall Park; stroll to Deep Ellum, Farmers Market and Baylor University Medical Center. Within a couple of minutes of the Central Business District and the Arts District.

Investor Tools

Property Icon
$299,000
Estimated Property Value
$266,925Estimated Mortgage Balance
$32,075Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /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
$463/month
$336/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,056
$278,950
2025
$47,200
$231,750
$278,950
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,056
$278,950

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Personal Re Services Inc
Fha
$272,964
Yes
First
Feb 7, 2025
Mar 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$266,925
$32,075
10%
89%
$1,637/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$1,973/mo
+$377/mo
9.4%

City: Dallas

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