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

$261,000

NAL Estimated Property Value

3025 Bryan Street 2F, Dallas, TX, 75204

Off MarketInfo
Beds1 Beds
Baths2 Bath
Baths933 Sq Ft
price_per_sqft$277.6 / sqft
Year BuiltBuilt in 2006

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Bathrooms Half 1Bathrooms Half 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave
FlooringCarpet, Ceramic Tile, Vinyl

Exterior

Private PoolPrivate Pool
Lot Size1.16 acres

Building Information

Year Built2006
Stories1
Roof Type106
Garage Spaces1

Land Information

APN00C0669030250002F
Lot Number31
SubdivisionBryan Street Station Condominiums
Land UseResidential
Legal DescriptionBRYAN STREET STATION CONDOMINIUMS BLK A LT 31 ACS 1.1589 BLDG 3025 UNIT 2F CE%1.47 INT202400067401 DD04032024 CO-DC 0502 00A
Census Tract001602
Assessed Land Value$37,110
Assessed Improvement Value$219,470
Assessment Year2025

About this property

Enjoy living in the heart of Dallas in a rare modern mid rise condo minutes from downtown, Deep Ellum, the Arts District and Ross ave retail. Built in 2006 Bryan Street Station Condos has only 8 units per floor and 24 units in the building. It offers urban convenience in a quite, tree-lined setting nestled right by Bryan Place and Exall Park. This is a coveted corner unit with an abundance of natural light, high ceilings and partial views of the Dallas skyline. The layout is an open concept with kitchen, living and dining. The primary bedroom has a large ensuite bath with a soaking tub and 2 large closets! It has been recently refreshed with new paint, carpet and flooring. There is secure parking with an assigned spot for this home. Appliances, Washer and Dryer will all stay with the unit.

Investor Tools

Property Icon
$261,000
Estimated Property Value
$199,431Estimated Mortgage Balance
$61,569Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /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
$552/month
$406/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,318
$256,580
2025
$37,110
$219,470
$256,580
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,318
$256,580

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nuwave Lending Llc
Conventional
$207,200
No
First
Apr 3, 2024
May 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,431
$61,569
23%
76%
$1,243/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,649/mo
+$341/mo
9.1%

City: Dallas