2view

Owner Contacts

$474,530

NAL Estimated Property Value

3955 Buena Vista Street D, Dallas, TX, 75204

Off Market

2 Beds

2 Bath

999 Sq Ft

$305.21 / sqft

Built in 1980

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Ice Maker, Refrigerator

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size2.19 acres

Building Information

Year Built1980

Stories2

Roof Type106

Land Information

APN00000157536040000

Lot Number6A

SubdivisionBristle Cone Townhouse Condo

Land UseResidential

Legal DescriptionBRISTLE CONE TOWNHOUSE CONDO BLK A2/1513 LT 6A BLDG A UNIT 3 & CE 1.83% INT202300109415 DD06022023 CO-DC 1513 0A2 006 1001513

Census Tract000703

Assessed Land Value$182,970

Assessed Improvement Value$291,560

Assessment Year2025

About this property

GREAT CONDO ON KATY TRAIL! Close to shopping , restaurants, 75 and downtown. Well maintained and updated. Open kitchen that looks out onto enclosed court yard and living room. Master and secondary bedrooms upstairs. Half bath downstairs and full up. Community pool code C6512.

Investor Tools

$474,530

Estimated Property Value

$329,419Estimated Mortgage Balance

$145,111Estimated Equity

30% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,847 /month

Positive

Cash Flow Estimate:

$949 /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

$1,035/month

$316/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,048

$474,530

2025

$182,970

$291,560

$474,530

Tax History

Year

Tax Paid

Assessed Value

2024

$10,048

$474,530

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Fairway Independent Mortgage Corp

Conventional

$348,000

First

Jun 2, 2023

Jul 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$329,419

$145,111

30%

69%

$2,087/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,403/mo

$-53/mo

5.9%

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