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
Street View of property
Street View

$1,112,000

NAL Estimated Property Value

4012 Buena Vista Street, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths2,232 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$387.54 / sqft
Year BuiltBuilt in 1971

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Electric Oven, Electric Range, Gas Cooktop, Plumbed For Ice Maker, Vented Exhaust Fan, Warming Drawer
FlooringCarpet, Stone, Wood

Exterior

Exterior FeaturesFire Pit, Lighting, Private Yard
Lot Size3,908 sqft

Building Information

Year Built1971
Stories2
Roof Type172
Garage Spaces1

Land Information

APN00000157726300000
Lot Number6-A
SubdivisionSchoellkoph
Land UseResidential
Legal DescriptionSCHOELLKOPH SUBURBAN HTS REV BLK C/1514 LT 6-A BUENA VISTA ST INT202300174160 DD08252023 CO-DC 1514 00 00006 1001514 00
Census Tract000703
Assessed Land Value$410,340
Assessed Improvement Value$597,730
Assessment Year2025

About this property

An architecturally significant modern retreat designed by Frank Welch in the heart of Uptown. Features a bright open floorplan that organically connects to an expansive, lush outdoor living space. Natural light flows freely throughout all angles of this space, from the wall of glass in the living looking out onto your outdoor space, to several skylights throughout. Updated kitchen features newer cabinets, lux granite cntrs. and high-end Viking, Miele, Gaggenau stainless appliances. Bedrooms have sliding glass doors looking out to your green outdoor living space. The master bedroom includes a fireplace, California closet system, and updated bath. Walk to Katy Trail, West Village, and countless dining options.

Investor Tools

Property Icon
$1,112,000
Estimated Property Value
$888,745Estimated Mortgage Balance
$223,255Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,672 /month
Positive
Cash Flow Estimate:
$2,224 /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
$2,111/month
$200/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,768
$1,008,070
2025
$410,340
$597,730
$1,008,070
No

Tax History

Year
Tax Paid
Assessed Value
2024
$19,768
$1,008,070

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Omaha
Conventional
$918,000
No
First
Aug 25, 2023
Sep 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$888,745
$223,255
20%
80%
$5,876/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$6,076/mo
$-3,726/mo
2.5%

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...

4012 Buena Vista Street | Property Details | No Agent List