Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$593,000

NAL Estimated Property Value

3922 Travis St # D-12, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths1,262 Sq Ft
price_per_sqft$466.72 / sqft
Year BuiltBuilt in 1985

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Heating CentralHeating Central
CoolingCooling
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringCarpet, Wood

Exterior

Exterior FeaturesLighting
Lot Size29,708 sqft

Building Information

Year Built1985
Stories2
Roof Type106
Garage Spaces2

Land Information

APN00C73380000D00012
Subdivision3920-22 Travis Street Condos
Land UseResidential
Legal Description3920-22 TRAVIS STREET CONDOS BLK 987 TRS 4,5,6 0.682 ACS BLDG D UNIT 12 CE 4.77235% INT202300096930 DD05162023 CO-DC 0987 000
Census Tract000703
Assessed Land Value$148,850
Assessed Improvement Value$436,150
Assessment Year2025

About this property

Contemporary two story condo designed by Lionel Morisson on tree-lined Travis Street in Uptown. Timeless architecture offering an abundance of natural light, with walls of floor-to-ceiling windows overlooking two private courtyards, high ceilings, white oak hardwood flooring downstairs. Most coveted floor plan in the development offering two large bedrooms each with an ensuite bath - one featuring a walk-in shower and one with a luxurious bath, plus a powder bath downstairs. Galley kitchen offers abundant storage with quartzite countertops and backsplash. Motorized shades. Gated entry, two secure parking spaces, and a large storage unit. Truly, lock and leave lifestyle at it's best!

Investor Tools

Property Icon
$593,000
Estimated Property Value
$516,200Estimated Mortgage Balance
$76,800Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,558 /month
Positive
Cash Flow Estimate:
$1,186 /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
$1,337/month
$405/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,075
$585,000
2025
$148,850
$436,150
$585,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$13,075
$585,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$546,250
No
First
May 16, 2023
Jun 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$516,200
$80,800
13%
87%
$3,276/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$3,681/mo
$-1,331/mo
4.8%

Learn About the Market: Opportunity in Dallas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~0.8%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$318,600

Unemployment Rate

Unemployment Rate

3.60%

Price Trend

Price Trend

~2–3% YoY growth

New Permits

New Permits

~5,500 units

City: Dallas

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

3922 Travis St # D-12 | Property Details | No Agent List