1view

Owner Contacts

$289,050

NAL Estimated Property Value

3311 Blackburn St Apt 115, Dallas, TX, 75204

Off Market

1 Beds

1 Bath

705 Sq Ft

Condos / Townhouses

$395.74 / sqft

Built in 1982

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave, Vented Exhaust Fan

FlooringTile, Vinyl

Exterior

Private Pool

Exterior FeaturesBarbecue, Rain Gutters

Lot Size1.38 acres

Building Information

Year Built1982

Stories1

Roof Type172

Land Information

APN00C10650000000115

Lot Number2D

SubdivisionColonnade At Turtle Creek Condos

Land UseResidential

Legal DescriptionCOLONNADE AT TURTLE CREEK CONDOS BLK 1/981 LT 2D ACS 1.380 UNIT 115 CE%1.75 INT202200029363 DD01282022 CO-DC 0981 001 02D00

Census Tract000704

Assessed Land Value$110,420

Assessed Improvement Value$178,630

Assessment Year2025

About this property

Incredible urban location in the heart of uptown and the West Village. 1 block from the famous Katy Trail and walking distance to shops and restaurants of the West Village. This 1 bedroom condo has been completely renovated and the open floorplan seamlessly connects living, dining and kitchen. Kitchen boasts quartz countertops, decorator tile backsplash, SS appliances, new sink and faucet and much more. Bathroom has been redone with beautiful designer touches. Private patio. HVAC and water heater replaced in 2022. Windows and floors replace in 2022. The Colonade offers secure, gated access, assigned parking, secure access to both stairwells and elevator. Low HOA fees!

Investor Tools

$289,050

Estimated Property Value

$182,034Estimated Mortgage Balance

$107,016Estimated Equity

37% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,734 /month

Positive

Cash Flow Estimate:

$578 /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

$593/month

$240/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,673

$289,050

2025

$110,420

$178,630

$289,050

Tax History

Year

Tax Paid

Assessed Value

2024

$5,673

$289,050

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Gsb Mortgage Inc

Conventional

$195,000

First

Oct 27, 2022

Nov 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$182,034

$107,016

37%

63%

$1,170/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,990/mo

$1,410/mo

+$580/mo

8.3%

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