1view

Owner Contacts

$312,560

NAL Estimated Property Value

3025 Bryan Street 1C, Dallas, TX, 75204

Off Market

1 Beds

2 Bath

933 Sq Ft

Condos / Townhouses

$251.88 / sqft

Built in 2006

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Bathrooms Half 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave

FlooringConcrete

Exterior

Lot Size1.16 acres

Building Information

Year Built2006

Stories1

Roof Type106

Garage Spaces1

Land Information

APN00C0669030250001C

Lot Number31

SubdivisionBryan Street Station Condominiums

Land UseResidential

Legal DescriptionBRYAN STREET STATION CONDOMINIUMS BLK A LT 31 ACS 1.1589 BLDG 3025 UNIT 1C CE%1.47 INT202200050423 DD02182022 CO-DC 0502 00A

Census Tract001602

Assessed Land Value$37,110

Assessed Improvement Value$275,450

Assessment Year2025

About this property

Spacious 1 bedroom 1.1 bath end unit close with downtown view close to Exhall Park, Deep Ellum, Downtown and Baylor Medical Center. Seller has made many updates including painting, AC unit, master bath redone with shower, half bath redone, added crown molding, lighting fixtures, and master closet with system with barn door. Kitchen has granite counters, stainless steel appliances, breakfast bar. Full size laundry room. Parking space J in garage is end space easy in and out. This is a great 1.1 unit with low HOA for area! Call agent, Karen Estes for appt. Buyer's agent to verify all property information, room measurements, schools, and square footage.

Investor Tools

$312,560

Estimated Property Value

$166,345Estimated Mortgage Balance

$146,215Estimated Equity

46% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,875 /month

Positive

Cash Flow Estimate:

$625 /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

$418/month

$296/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,459

$312,560

2025

$37,110

$275,450

$312,560

Tax History

Year

Tax Paid

Assessed Value

2024

$3,459

$312,560

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of America Na

Conventional

$180,800

First

Feb 18, 2022

Mar 2037

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$166,345

$146,215

46%

53%

$1,084/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,990/mo

$1,380/mo

+$610/mo

7.6%

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