1view

Owner Contacts

$439,000

NAL Estimated Property Value

3607 Edgar Pl, Dallas, TX, 75204

Off Market

2 Beds

2 Bath

1,655 Sq Ft

Condos / Townhouses

$1.21 / sqft

Built in 2005

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Microwave, Refrigerator, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Lot Size1,139 sqft

Building Information

Year Built2005

Stories3

Roof Type105

Garage Spaces2

Land Information

APN000510000A0350000

Lot Number35

SubdivisionBryan Street Townhomes

Land UseResidential

Legal DescriptionBRYAN STREET TOWNHOMES BLK A/510 LT 35 INT202100299997 DD10042021 CO-DC 0510 00A 03500 3DA0510 00A

Census Tract001602

Assessed Land Value$56,950

Assessed Improvement Value$320,240

Assessment Year2025

About this property

Clean and pristine 2-bedroom town home with quick access to Live Oak, retail and restaurants. Half bath on second floor along with living and dining room. Bedrooms on third floor with long hallway between, each with their own bathroom. No yard, no maintenance, no problem! Located within feet from Exall Park. Tandem garage with 2 access doors. Washer, dryer and fridge included.

Investor Tools

$439,000

Estimated Property Value

$289,708Estimated Mortgage Balance

$149,292Estimated Equity

34% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,634 /month

Positive

Cash Flow Estimate:

$878 /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

$885/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,430

$377,190

2025

$56,950

$320,240

$377,190

Tax History

Year

Tax Paid

Assessed Value

2024

$8,430

$377,190

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Certainty Home Loans Llc

Conventional

$317,250

First

Oct 4, 2021

Nov 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$289,708

$149,292

34%

66%

$1,903/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$1,903/mo

+$447/mo

6.4%

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