B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$480,000

3922 Travis St # A-5, Dallas, TX, 75204

Off Market

2 Beds

2 Bath

1,033 Sq Ft

Condos / Townhouses

$464.67 / sqft

Built in 1985

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave

FlooringCarpet, Marble, Wood

Exterior

Lot Size29,708 sqft

Building Information

Year Built1985

Stories2

Roof Type106

Garage Spaces2

Land Information

APN00C73380000A00005

Subdivision3920-22 Travis Street Condos

Land UseResidential

Legal Description3920-22 TRAVIS STREET CONDOS BLK 987 TRS 4,5,6 0.682 ACS BLDG A UNIT 5 CE 3.90637% INT202400091453 DD03222024 CO-DC 0987 000

Census Tract000703

Assessed Land Value$121,840

Assessed Improvement Value$378,160

Assessment Year2025

About this property

3922 Travis Street, Unit 5, in Dallas, Texas, is a charming two-bedroom, one-and-a-half-bath condo spanning 1,033 square feet. This inviting residence boasts three outdoor seating areas, ideal for relaxing or entertaining. Additionally, it offers the convenience of two dedicated covered parking spaces within a gated area for added security. Located near the vibrant West Village, known for its laid-back retail shops, boutiques, and restaurants, this condo offers a dynamic lifestyle. The nearby Knox Henderson area is celebrated for its hottest eateries and cocktail bars, perfect for those seeking culinary adventures. Furthermore, the proximity to the Dallas Design District provides access to upscale galleries, showrooms, and restaurants, offering a blend of art, design, and dining experiences.

Investor Tools

$500,000

Estimated Property Value

$450,000Estimated Mortgage Balance

$67,579Estimated Equity

10% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,000 /month

Positive

Cash Flow Estimate:

$1,000 /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

$843/month

$518/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,615

$500,000

2025

$121,840

$378,160

$500,000

Tax History

Year

Tax Paid

Assessed Value

2024

$7,615

$500,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Originpoint Llc

Conventional

$450,000

First

Mar 22, 2024

Apr 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$432,421

$67,579

13%

86%

$2,698/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$3,216/mo

$-866/mo

5.6%

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