1view

Owner Contacts

$224,790

NAL Estimated Property Value

3105 San Jacinto St # B-311, Dallas, TX, 75204

Off Market

1 Beds

1 Bath

762 Sq Ft

$229.66 / sqft

Built in 1981

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size2.01 acres

Building Information

Year Built1981

Stories1

Roof Type105

Land Information

APN0019O970000B00311

SubdivisionBryan Place Condo

Land UseResidential

Legal DescriptionBRYAN PLACE CONDO BLK 1/504 LTS 4-3/4 & 5-8 & BLK 4/505 LOTS 3-8 BLDG B UNIT 311 & CE 1.30372297% INT202100195329 DD06292021

Census Tract001602

Assessed Land Value$57,020

Assessed Improvement Value$167,770

Assessment Year2025

About this property

Looking for a lock and leave within minutes to all that downtown Dallas has to offer. #311 at the Bryan Place condos is the perfect place to call home. Beautifully updated 1 bedroom with vaulted ceilings, wood floors, granite kitchen and large bedroom with walk in closet. Entertain in the open plan and on one of your two balconies, the front with views of downtown. Fresh paint throughout the home. The current owners have the pool membership which is on a waiting list so you can enjoy the pool 1 block away with your yearly membership to the pool association. 1 car gated and covered parking.

Investor Tools

$224,790

Estimated Property Value

$0Estimated Mortgage Balance

$224,790Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,349 /month

Positive

Cash Flow Estimate:

$450 /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

$484/month

$311/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,684

$224,790

2025

$57,020

$167,770

$224,790

Tax History

Year

Tax Paid

Assessed Value

2024

$4,684

$224,790

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$224,790

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,990/mo

$311/mo

+$1,679/mo

10.6%

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