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

$238,520

NAL Estimated Property Value

3025 Bryan Street 3A, Dallas, TX, 75204

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths712 Sq Ft
price_per_sqft$348.31 / sqft
Year BuiltBuilt in 2006

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
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

Property Icon
$238,520
Estimated Property Value
$186,877Estimated Mortgage Balance
$51,643Estimated Equity
21% 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
No

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
No
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%

City: Dallas

3025 Bryan Street 3A | Property Details | No Agent List