B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$496,800

NAL Estimated Property Value

3936 Travis Street 109, Dallas, TX, 75204

Off Market

3 Beds

2 Bath

1,488 Sq Ft

Condos / Townhouses

$227.82 / sqft

Built in 1974

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator, Gas Water Heater

FlooringCarpet, Ceramic Tile, Marble

Exterior

Exterior FeaturesBalcony

Lot Size24,975 sqft

Building Information

Year Built1974

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000137381080000

Subdivision3936 Travis St Condominium

Land UseResidential

Legal Description3936 TRAVIS ST CONDOMINIUM BLK 987 135X185 150FR CAMBRICK BLDG B UNIT 109 CE 10.204% INT202100059850 DD02262021 CO-DC 0987

Census Tract000703

Assessed Land Value$267,590

Assessed Improvement Value$229,210

Assessment Year2025

About this property

Sought after gated complex with only 11 units. Excellent walking distance to West Village, Katy Trail, Travis Dog Park and more. Spacious rooms throughout with private attached three(3) car garage. Flexible floor plan with third bedroom or large home office leading to roof deck. Large living space with double fireplace to dining area. Lots of windows make the space light and bright. Upgrades and amenities include: granite and marble counter tops, stainless steel appliances, marble flooring, hardwood floors, 3 car garage, corner unit with lots of windows, multiple outdoor spaces. Come make this your home. Welcome.

Investor Tools

$496,800

Estimated Property Value

$270,286Estimated Mortgage Balance

$226,514Estimated Equity

45% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,981 /month

Positive

Cash Flow Estimate:

$994 /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

$690/month

$300/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,799

$496,800

2025

$267,590

$229,210

$496,800

Tax History

Year

Tax Paid

Assessed Value

2024

$5,799

$496,800

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

The Murphy Family 2009 Trust

Unknown

$300,000

First

Mar 1, 2021

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$270,286

$226,514

45%

54%

$1,799/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,099/mo

+$251/mo

5.7%

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