A+

NoAgentList RatingHow are grades calculated?

1view

$240,000

3311 Blackburn Street 117, Dallas, TX, 75204

$243,710 ARV

Off Market

2 Beds

1 Bath

866 Sq Ft

Condos / Townhouses

$277.14 / sqft

Built in 1982

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesBalcony

Lot Size1.38 acres

Building Information

Year Built1982

Stories1

Roof Type172

Land Information

APN00C10650000000117

SubdivisionColonnade At Turtle Creek Condos

Land UseResidential

Legal DescriptionCOLONNADE AT TURTLE CREEK CONDOS BLK 1/981 LT 2D ACS 1.380 UNIT 117 CE%2.15 INT202400118848 DD06052024 CO-DC 0981 001 02D00

Census Tract000704

Assessment Year2025

About this property

Uptown Dallas Condo (CORNER UNIT - GREAT SUNLIGHT) in a gated community with swimming pool, located near the Katy Trail. Condo offers 2BRs - 1BA - 866 sqft - balcony - 2 ASSIGNED COVERED PARKING SPACES (#75 & #76) & condo is located on 2nd level. Living & dining areas offer hardwood floors & bedrooms have carpet. Great kitchen with white cabinets, granite tile countertops and SS appliances. Large bathroom with dual vessel bowl sinks. Generous sized master bedroom and guest bedroom. Condo has high ceilings, fresh interior paint and ready to offer the next owner an urban Uptown Dallas lifestyle. Community is located in West Village & walking distance to restaurants, shopping, exercise, trolley and major roadways.

Investor Tools

$329,080

Estimated Property Value

$0Estimated Mortgage Balance

$225,276Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$243,709

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,974 /month

Positive

Cash Flow Estimate:

$658 /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

$469/month

$283/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,986

$329,080

2025

N/A

$329,080

Tax History

Year

Tax Paid

Assessed Value

2024

$3,986

$329,080

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$107,500

First

Jun 5, 2024

Jul 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$103,804

$225,276

68%

32%

$645/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$928/mo

+$1,422/mo

8.6%

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