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
Street View of property
Street View
B+
NoAgentList RatingHow are grades calculated? Info
Views1view

$312,560

3025 Bryan Street 1F, Dallas, TX, 75204

Off MarketInfo
Beds1 Beds
Baths2 Bath
Baths933 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$246.03 / sqft
Year BuiltBuilt in 2006

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Bathrooms Half 1Bathrooms Half 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Microwave, Refrigerator
FlooringConcrete

Exterior

Lot Size1.16 acres

Building Information

Year Built2006
Stories1
Roof Type106
Garage Spaces1

Land Information

APN00C0669030250001F
SubdivisionBryan Street Station Condominiums
Land UseResidential
Legal DescriptionBRYAN STREET STATION CONDOMINIUMS BLK A LOT 31 ACS 1.1589 BLDG 3025 UNIT 1F CE%1.47 INT202100242883 DD08122021 CO-DC 0502 00A
Census Tract001602
Assessment Year2025

About this property

Experience urban living in this thoughtfully designed 1-bedroom, 1.5-bath condo located on the first floor of Bryan Street Condos. This spacious unit features an open floor plan with stained concrete flooring, allowing you to personalize the space to your own taste. The recently remodeled kitchen includes stainless steel appliances and quartz countertops, offering both style and functionality. The large primary bedroom features a walk-in closet and a step-in tub with shower combination. Additional conveniences include a utility room with washer and dryer connections plus storage, and a coat closet or pantry near the entry. The unit will be delivered unfurnished, with oven, stove, refrigerator included. One reserved parking space is located near the gated garage exit, with additional paved guest parking available in front of the property. The building provides common area services and maintains the grounds for a low-maintenance lifestyle. Low HOA fee includes water, trash, recycling and controlled access! Perfect for a first-time buyer or lock and leave, this condo is situated in the desirable Bryan Place neighborhood—just steps from Baylor Scott & White, Texas A&M Dental School, Exall Park, and a short walk to many downtown Dallas offices. Water Heater and AC Unit replaced in 2021.

Investor Tools

Property Icon
$312,560
Estimated Property Value
$0Estimated Mortgage Balance
$133,663Estimated Equity
100% 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
$405/month
$493/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,301
$312,560
2025
N/A
N/A
$312,560
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,301
$312,560

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Savings Bank
Conventional
$196,650
No
First
Aug 12, 2021
Sep 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,897
$133,663
42%
57%
$1,180/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,673/mo
+$317/mo
7.6%

Learn About the Market: Opportunity in Dallas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~0.8%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$318,600

Unemployment Rate

Unemployment Rate

3.60%

Price Trend

Price Trend

~2–3% YoY growth

New Permits

New Permits

~5,500 units

City: Dallas

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...