Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$304,000

4303 Buena Vista St # A-203, Dallas, TX, 75205

Off Market

1 Beds

1 Bath

635 Sq Ft

Condos / Townhouses

$2.64 / sqft

Built in 1983

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

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

FlooringCeramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesBalcony, Courtyard

Lot Size22,423 sqft

Building Information

Year Built1983

Stories1

Roof Type105

Land Information

APN00C07600000A00203

Lot Number85A

SubdivisionBuena Vista Villa Condominiums

Land UseResidential

Legal DescriptionBUENA VISTA VILLA CONDOMINIUMS BLK 1529 LT 85A MONICA BLDG A UNIT 203 CE 3.1130% INT201600104322 DD04142016 CO-DC 1529 000

Census Tract000705

Assessed Land Value$76,780

Assessed Improvement Value$158,700

Assessment Year2025

About this property

Fully remodeled 1 bedroom condo in Knox Henderson. Within Walking distance to Knox st restaurants and shopping. Community is right on the Katy Trail with direct access for all residents and has a pool. Unit features granite counter tops, stainless steel appliances, a fully remodeled bathroom, and a private balcony. Unit comes with washer and dryer included and is in a perfect location.

Investor Tools

$304,000

Estimated Property Value

$99,450Estimated Mortgage Balance

$225,862Estimated Equity

67% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,824 /month

Positive

Cash Flow Estimate:

$608 /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

$489/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,343

$235,480

2025

$76,780

$158,700

$235,480

Tax History

Year

Tax Paid

Assessed Value

2024

$4,343

$235,480

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bth Bank Na

Conventional

$99,450

First

Apr 14, 2016

Apr 2025

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$78,138

$225,862

74%

26%

$597/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,860/mo

$597/mo

+$1,263/mo

7.3%

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