B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$807,000

NAL Estimated Property Value

3959 Travis Street, Dallas, TX, 75204

Off Market

2 Beds

3 Bath

2,490 Sq Ft

Condos / Townhouses

$250.6 / sqft

Built in 2003

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size2,048 sqft

Building Information

Year Built2003

Stories3

Roof Type105

Garage Spaces2

Land Information

APN00151300A111C0000

Lot Number11C

SubdivisionThirty-Nine Thirty-Nine Travis Th

Land UseResidential

Legal DescriptionTHIRTY-NINE THIRTY-NINE TRAVIS TH BLK A1/1513 LT 11C INT202500091652 DD04302025 CO-DC 1513 0A1 11C00 3DA1513 0A1

Census Tract000703

Assessed Land Value$215,040

Assessed Improvement Value$520,230

Assessment Year2025

About this property

Lovely end unit Travis townhome. The spacious second story living and dining area is filled with natural light and complete with soon to be refreshed wood floors and plantation shutters. The third floor master suite features an en-suite master bath with jetted tub and separate shower. A second living area completes the third floor offering flexibility in use of space. Located on a quiet side street yet minutes to bustling West Village and Knox Henderson with easy access to Central Expressway, Downtown Dallas and The Katy Trail. the self-managed HOA offers low monthly dues.

Investor Tools

$807,000

Estimated Property Value

$1,434,347Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,842 /month

Positive

Cash Flow Estimate:

$1,614 /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

$1,203/month

$110/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,403

$735,270

2025

$215,040

$520,230

$735,270

Tax History

Year

Tax Paid

Assessed Value

2024

$10,403

$735,270

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Alliant Cu

Unknown

$729,000

First

Apr 30, 2025

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,434,347

N/A

178%

$8,742/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$8,852/mo

$-5,892/mo

4.4%

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