B+

NoAgentList RatingHow are grades calculated?

1view

$747,900

3205 State St # 1-10, Dallas, TX, 75204

Off Market

3 Beds

4 Bath

2,400 Sq Ft

Condos / Townhouses

$311.63 / sqft

Built in 2006

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Heating Central

Cooling

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

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size2.01 acres

Building Information

Year Built2006

Stories3

Roof Type106

Garage Spaces2

Land Information

APN00C81460000100010

Lot Number2A

SubdivisionWest Side At State Thomas Condos

Land UseResidential

Legal DescriptionWEST SIDE AT STATE THOMAS CONDOS BLK A/582 LT 2A ACS 2.007 BLDG 1 UNIT 10 CE 1.95% INT202100384085 DD12212021 CO-DC 0582 00A

Census Tract001703

Assessed Land Value$170,480

Assessed Improvement Value$602,320

Assessment Year2025

About this property

Sophisticated Contemporary Brownstone, in the highly sought after State Thomas neighborhood in Uptown. Open concept layout with hardwood floors, gorgeous kitchen with island. Primary bedroom has a spa-like bath and a large California Closet. A great rooftop deck with incredible views of uptown and downtown Dallas that is perfect for entertaining.

Investor Tools

$905,000

Estimated Property Value

$586,400Estimated Mortgage Balance

$367,489Estimated Equity

35% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,430 /month

Positive

Cash Flow Estimate:

$1,810 /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

$1,663/month

$454/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$15,432

$772,800

2025

$170,480

$602,320

$772,800

No

Tax History

Year

Tax Paid

Assessed Value

2024

$15,432

$772,800

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Ubs Bank Usa

Conventional

$586,400

No

First

Dec 21, 2021

Jan 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$537,511

$367,489

40%

59%

$3,516/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$3,970/mo

$-1,010/mo

3.9%

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