14view

Owner Contacts

$331,000

NAL Estimated Property Value

3025 Bryan Street 3E, Dallas, TX, 75204

Off Market

2 Beds

2 Bath

1,187 Sq Ft

Condos / Townhouses

$210.61 / sqft

Built in 2006

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size1.16 acres

Building Information

Year Built2006

Stories1

Roof Type106

Garage Spaces1

Land Information

APN00C0669030250003E

Lot Number31

SubdivisionBryan Street Station Condominiums

Land UseResidential

Legal DescriptionBRYAN STREET STATION CONDOMINIUMS BLK A LT 31 ACS 1.1589 BLDG 3025 UNIT 3E CE%1.87 INT201900144254 DD06032019 CO-DC 0502 00A

Census Tract001602

Assessed Land Value$47,200

Assessed Improvement Value$279,230

Assessment Year2025

About this property

Affordable updated and immaculate condo located in Downtown Dallas. Ready for new owners! It is a top floor unit with common elevator access. Recently installed high-end kitchen appliances including smooth top range with double oven, microwave and dishwasher. Fridge stays! Kitchen also features granite countertops and island. Hardwood floors in living area. Master bedroom has a beautiful custom closet. Building includes a secure covered parking in basement with 1 full sized parking space. Neighborhood close to downtown with restaurants, shopping and nightlife.

Investor Tools

$331,000

Estimated Property Value

$172,499Estimated Mortgage Balance

$158,501Estimated Equity

47% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,986 /month

Positive

Cash Flow Estimate:

$662 /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

$476/month

$335/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,056

$326,430

2025

$47,200

$279,230

$326,430

Tax History

Year

Tax Paid

Assessed Value

2024

$4,056

$326,430

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Devlin Inc

Conventional

$200,000

First

Jun 3, 2019

Jul 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$172,499

$158,501

47%

52%

$1,200/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$1,535/mo

+$815/mo

8.5%

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