NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$513,000

NAL Estimated Property Value

3030 Bryan Street 309, Dallas, TX, 75204

Off Market

2 Beds

2 Bath

1,512 Sq Ft

Condos / Townhouses

$271.16 / sqft

Built in 2005

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Bathrooms Half 1

Heating Central

Cooling

AppliancesConvection Oven, Dishwasher, Disposal, Gas Cooktop, Plumbed For Ice Maker, Refrigerator

FlooringConcrete

Exterior

Private Pool

Exterior FeaturesFire Pit, Storage

Lot Size1.09 acres

Building Information

Year Built2005

Stories1

Roof Type172

Garage Spaces1

Land Information

APN00C71980000000309

Lot Number6

SubdivisionThirty Thirty Bryan Condominium

Land UseResidential

Legal DescriptionTHIRTY THIRTY BRYAN CONDOMINIUM BLK B/500 LT 6 ACS 1.0892 UNIT 309 CE%2.33920 INT202000034527 DD01312020 CO-DC 0500 00B 00600

Census Tract002200

Assessed Land Value$55,490

Assessed Improvement Value$421,510

Assessment Year2025

About this property

PERFECT location near all things DALLAS incl the new UBER HQ! Don't miss this upscale, urban loft home with nearly 300SF terrace. Building amenities include enclosed parking, gated & access controlled entry, gym & storage, gorgeous pool, expansive rooftop deck with built-in BBQ. Inside you'll find floor to ceiling windows with remote controlled blinds. The kitchen is the real show stopper-oversized black granite slab counter, stainless appliances including wine fridge, convection oven & custom wood cabinets. Master suite is complete with high end finishes, separate garden tub and walk-in shower. Between the stellar location, building amenities & space to plan and dream, this is the home you've been waiting for!

Investor Tools

$513,000

Estimated Property Value

$256,117Estimated Mortgage Balance

$256,883Estimated Equity

50% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,078 /month

Positive

Cash Flow Estimate:

$1,026 /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

$806/month

$583/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,101

$477,000

2025

$55,490

$421,510

$477,000

Tax History

Year

Tax Paid

Assessed Value

2024

$7,101

$477,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cmg Mortgage Inc

Conventional

$292,500

First

Jan 31, 2020

Feb 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$256,117

$256,883

50%

$1,754/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,337/mo

+$13/mo

5.5%

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