A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$301,000

NAL Estimated Property Value

3311 Blackburn Street 119, Dallas, TX, 75204

Off Market

2 Beds

1 Bath

814 Sq Ft

Condos / Townhouses

$283.78 / sqft

Built in 1982

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator, Warming Drawer

FlooringCarpet, Parquet, Wood

Exterior

Private Pool

Exterior FeaturesBalcony, Fire Pit, Rain Gutters

Lot Size1.38 acres

Building Information

Year Built1982

Stories1

Roof Type172

Land Information

APN00C10650000000119

Lot Number2D

SubdivisionColonnade At Turtle Creek Condos

Land UseResidential

Legal DescriptionCOLONNADE AT TURTLE CREEK CONDOS BLK 1/981 LT 2D ACS 1.380 UNIT 119 CE%2.10 INT202300205517 DD10062023 CO-DC 0981 001 02D00

Census Tract000704

Assessed Land Value$132,500

Assessed Improvement Value$167,500

Assessment Year2025

About this property

Location location location! This darling condo is in the heart of Dallas, just minutes from Turtle Creek and the Katy trails as well as having convenient access to the North Dallas Tollway and the hip West Village. Excellent opportunity for those wanting the lock and leave lifestyle while being close to incredible shopping and dining! Working from home is a breeze with a second bedroom that could be utilized as an office. The master has a private shaded balcony and the unit is conveniently located to the stairway on the second floor. Two designated parking spots 53 and 54 come with the unit. Wood floors, tall ceilings, stainless appliances and updated paint and fixtures! Welcome to your new home!

Investor Tools

$301,000

Estimated Property Value

$271,613Estimated Mortgage Balance

$29,387Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,806 /month

Positive

Cash Flow Estimate:

$602 /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

$514/month

$278/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,666

$300,000

2025

$132,500

$167,500

$300,000

Tax History

Year

Tax Paid

Assessed Value

2024

$4,666

$300,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mega Capital Funding Inc

Conventional

$285,000

First

Oct 6, 2023

Nov 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$271,613

$29,387

90%

$1,709/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$1,987/mo

+$363/mo

9.4%

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