B+

NoAgentList RatingHow are grades calculated?

1view

$238,520

3025 Bryan Street 3A, Dallas, TX, 75204

Off Market

1 Beds

1 Bath

712 Sq Ft

Condos / Townhouses

$348.31 / sqft

Built in 2006

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Microwave

Exterior

Lot Size1.16 acres

Building Information

Year Built2006

Stories1

Roof Type106

Garage Spaces1

Land Information

APN00C0669030250003A

Lot Number31

SubdivisionBryan Street Station Condominiums

Land UseResidential

Legal DescriptionBRYAN STREET STATION CONDOMINIUMS BLK A LT 31 ACS 1.1589 BLDG 3025 UNIT 3A CE%1.12 INT202400228647 DD11082024 CO-DC 0502 00A

Census Tract001602

Assessed Land Value$28,270

Assessed Improvement Value$210,250

Assessment Year2025

About this property

Welcome to your new home! Immaculate and newly updated top floor 1bed 1bath condo at Bryan Street Station. Close to highways, minutes from downtown Dallas, walking distance to popular restaurants, Deep Ellum, Baylor University Medical Center, and parks. One reserved parking space in gated parking garage and additional parking spaces outside the building. Granite in kitchen island and bathroom countertop, newly large custom walk-in shower, custom decorative wall with luxury vinyl and hardwood flooring.

Investor Tools

$238,520

Estimated Property Value

$0Estimated Mortgage Balance

$51,643Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,488 /month

Positive

Cash Flow Estimate:

$496 /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

$438/month

$325/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,058

$238,520

2025

$28,270

$210,250

$238,520

Tax History

Year

Tax Paid

Assessed Value

2024

$4,058

$238,520

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bank Of America Na

Conventional

$192,000

First

Nov 8, 2024

Dec 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$186,877

$51,643

21%

78%

$1,152/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,990/mo

$1,477/mo

+$513/mo

10.0%

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