NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$783,000

NAL Estimated Property Value

4139 Buena Vista St, Dallas, TX, 75204

Off Market

3 Beds

4 Bath

2,093 Sq Ft

Condos / Townhouses

$381.75 / sqft

Built in 1976

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee OwnerHigh EquityVacant Homes

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Oven, Electric Range, Microwave, Refrigerator, Washer

Exterior

Lot Size2,520 sqft

Building Information

Year Built1976

Stories3

Roof Type105

Garage Spaces1

Land Information

APN00000158216070000

Lot Number9D

SubdivisionThe Villa Subdn

Land UseResidential

Legal DescriptionVILLA THE BLK 2/1521 LOT 9D INT202400158653 DD08072024 CO-DC 1521 002 09D00 1001521 002

Census Tract000703

Assessed Land Value$264,600

Assessed Improvement Value$512,490

Assessment Year2025

About this property

Welcome to the perfect balance of active lifestyle meets entertainers dream home! Located on THE iconic Katy Trail, this unique and spacious multilevel townhome is the ideal set up for anyone needing quick access to shops, restaurants, a quick drink at Ice House and much more. Plus a stunning courtyard made to kick back and relax in this summers heat. This 3-story residence boasts 3 bedrooms, 3.1 baths, an attached guest quarters perfect for a rental or roommate situation, and two inviting outdoor spaces. Not to mention an ideal rental property. Inside, offers a spacious open floor plan, flooded with natural light, showcasing high ceilings, a spacious living area with a cozy fireplace, and serene courtyard views. Located within walking distance to Knox Street, enjoy easy access to Dallas's finest restaurants and shops.

Investor Tools

$783,000

Estimated Property Value

$90,046Estimated Mortgage Balance

$692,954Estimated Equity

88% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,794 /month

Positive

Cash Flow Estimate:

$1,598 /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

$1,356/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$12,362

$777,090

2025

$264,600

$512,490

$777,090

Tax History

Year

Tax Paid

Assessed Value

2024

$12,362

$777,090

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Certified Funding Lp

Purchase Money Mortgage

$99,750

First

Apr 28, 2021

May 2036

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$90,046

$692,954

88%

12%

$599/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$599/mo

+$1,751/mo

3.6%

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