B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$745,000

NAL Estimated Property Value

3535 Gillespie Street 501, Dallas, TX, 75219

Off Market

1 Beds

2 Bath

1,305 Sq Ft

Condos / Townhouses

$497.32 / sqft

Built in 2000

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker

FlooringCarpet, Wood, Other

Exterior

Exterior FeaturesBalcony

Lot Size3.13 acres

Building Information

Year Built2000

Stories1

Roof Type172

Garage Spaces2

Land Information

APN00C57100000000501

Lot Number1G

SubdivisionPlaza At Turtle Creek Res Ph 1

Land UseResidential

Legal DescriptionPLAZA AT TURTLE CREEK RES PH 1 BLK 11/1017 LT 1G ACS 3.133 UNIT 501 CE 0.3581% INT202100034924 DD02032021 CO-DC 1017 011 01G

Census Tract000502

Assessed Land Value$70,840

Assessed Improvement Value$509,890

Assessment Year2025

About this property

Stunning renovation! For the discriminating buyer seeking a beautifully finished condo designed to perfection, this is your opportunity. The owners thoughtfully renovated the entire space creating a sophisticated and comfortable home for use when visiting Dallas. Ideal for a weekend getaway or as an alternative to extended hotel stays. Notable improvements include the kitchen which features a large island perfect for casual entertaining complete with Wolf gas range, Sub-Zero refrigerator, and custom cabinets by Bentwood of Dallas. A true jewel box in the heart of the Mansion neighborhood. Assigned parking spaces #64 and #65.

Investor Tools

$745,000

Estimated Property Value

$0Estimated Mortgage Balance

$745,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,470 /month

Positive

Cash Flow Estimate:

$1,490 /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

$1,392/month

$1,038/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$12,979

$580,730

2025

$70,840

$509,890

$580,730

Tax History

Year

Tax Paid

Assessed Value

2024

$12,979

$580,730

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$745,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,840/mo

$1,038/mo

+$802/mo

3.0%

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