NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$398,000

NAL Estimated Property Value

3303 Blackburn Street 103, Dallas, TX, 75204

Off Market

1 Beds

2 Bath

1,125 Sq Ft

Condos / Townhouses

$288.44 / sqft

Built in 2001

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Ice Maker, Microwave, Double Oven, Plumbed For Ice Maker, Refrigerator

FlooringCarpet, Stone

Exterior

Lot Size25,186 sqft

Building Information

Year Built2001

Stories1

Roof Type110

Garage Spaces1

Land Information

APN00C26800000000103

Lot Number2C

SubdivisionGrand At Turtle Creek Condo

Land UseResidential

Legal DescriptionGRAND AT TURTLE CREEK CONDO BLK 1/981 LT 2C ACS 0.578 UNIT 103 CE%2.2040 INT201900106812 DD04232019 CO-DC 0981 001 02C00

Census Tract000704

Assessed Land Value$58,290

Assessed Improvement Value$273,590

Assessment Year2025

About this property

The Grand at Turtle Creek. Boutique building located between the Katy Trail and West Village. This 1 bedroom home has 10ft ceilings and a small yard, perfect for pets. Double ovens, secured garage, fobed access and beautiful windows. The 1st floor access eliminates the need to ride an elevator. Custom closet system, daytime concierge and a full finetness center. Beautifully maintained with neutral colored hard surfaces.

Investor Tools

$398,000

Estimated Property Value

$250,158Estimated Mortgage Balance

$147,842Estimated Equity

37% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,388 /month

Positive

Cash Flow Estimate:

$796 /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

$433/month

$446/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,205

$331,880

2025

$58,290

$273,590

$331,880

Tax History

Year

Tax Paid

Assessed Value

2024

$3,205

$331,880

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Legacy Texas Bank

Arm (Adjustable Rate Mortgage)

$285,000

First

Apr 23, 2019

May 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$250,158

$147,842

37%

63%

$1,530/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,990/mo

$1,976/mo

+$14/mo

6.0%

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