Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$209,000

3105 San Jacinto Street 320, Dallas, TX, 75204

Off Market

2 Beds

2 Bath

926 Sq Ft

Condos / Townhouses

$225.7 / sqft

Built in 1981

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker

FlooringStone, Wood

Exterior

Exterior FeaturesBalcony

Lot Size2.01 acres

Building Information

Year Built1981

Stories1

Roof Type105

Land Information

APN0019O970000C00320

Lot Number4,4-3,4

SubdivisionBryan Place Condo

Land UseResidential

Legal DescriptionBRYAN PLACE CONDO UNIT320BLDG C & 1.58431427% OF CE LOTS 4-3/4 & 5-8 BLK 1/504 & LTS INT202100142798 DD05122021 CO-DC 0504

Census Tract001602

Assessed Land Value$69,270

Assessed Improvement Value$180,750

Assessment Year2025

About this property

STYLISH CONDO IN POPULAR BRYAN PLACE! Great location in close proximity to Dallas Arts District, Downtown, Uptown, Deep Ellum. Easy walk to EXALL PARK, great restaurants and entertainment. Bright open floor plan on top floor offers HIGH CEILINGS and features SPACIOUS BEDROOM+STUDY. Study is perfect for a guest room or home office. Full private bath and half bath. LARGE COVERED BALCONY off of Liv Rm and study. 2nd balcony overlooks courtyard. Back door provides easy access to courtyard and gated assigned covered parking. Beautiful decorator finishes and upgrades throughout. Gorgeous Bella wood flooring. Refrigerator and Washer Dryer included. Close to the Bryan Place Pool (separate membership).

Investor Tools

$250,020

Estimated Property Value

$0Estimated Mortgage Balance

$79,028Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,500 /month

Positive

Cash Flow Estimate:

$500 /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

$385/month

$381/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,373

$250,020

2025

$69,270

$180,750

$250,020

Tax History

Year

Tax Paid

Assessed Value

2024

$3,373

$250,020

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Caliber Home Loans Inc

Conventional

$189,050

First

May 12, 2021

Jun 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$170,992

$79,028

31%

68%

$1,134/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$1,515/mo

+$835/mo

11.3%

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