A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$452,790

NAL Estimated Property Value

3939 Buena Vista Street B, Dallas, TX, 75204

Off Market

2 Beds

2 Bath

1,053 Sq Ft

Condos / Townhouses

$261.16 / sqft

Built in 1980

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker

FlooringCarpet, Laminate

Exterior

Lot Size2.19 acres

Building Information

Year Built1980

Stories2

Roof Type106

Land Information

APN00000157536440000

Lot Number6A

SubdivisionBristle Cone Townhouse Condo

Land UseResidential

Legal DescriptionBRISTLE CONE TOWNHOUSE CONDO BLK A2/1513 LT 6A BLDG D UNIT 23 CE 1.94% INT202100077810 DD03162021 CO-DC 1513 0A2 06A00

Census Tract000703

Assessed Land Value$193,970

Assessed Improvement Value$258,820

Assessment Year2025

About this property

All dressed up & ready to SHOW*Enter through a beautiful courtyard with stamped concrete floors, perfect for grilling & gathering*Fresh paint on walls, cabinets & trim inside*Complete January 2021*Replaced tilt vinyl windows make cleaning easy & are so energy efficient*Updated electric panel box*Light hardwoods in den with WBFP*Wall of windows flood the room with light*Stainless steel appliances & serving bar*Ceramic tile in both baths*Built-ins grace the breakfast room as well as the den*Two ample bedrooms & full bath are up with three closets & plenty of storage*Mere steps from the newly landscaped Katy Trail for a morning jog*Blocks from restaurants & shopping in Uptown & West Village*Refrigerator remains.

Investor Tools

$452,790

Estimated Property Value

$230,238Estimated Mortgage Balance

$222,552Estimated Equity

49% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,717 /month

Positive

Cash Flow Estimate:

$906 /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

$677/month

$335/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,858

$452,790

2025

$193,970

$258,820

$452,790

Tax History

Year

Tax Paid

Assessed Value

2024

$5,858

$452,790

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Prosperity Home Mortgage Llc

Conventional

$255,550

First

Mar 16, 2021

Apr 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$230,238

$222,552

49%

51%

$1,533/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$1,868/mo

+$482/mo

6.2%

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