B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$849,440

NAL Estimated Property Value

4419 Buena Vista St # 2-10, Dallas, TX, 75205

Off Market

2 Beds

3 Bath

2,422 Sq Ft

Condos / Townhouses

$361.27 / sqft

Built in 2004

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Gas Range, Microwave

FlooringHardwood, Tile

Exterior

Exterior FeaturesBalcony, Fire Pit, Gas Grill, Rain Gutters, Lighting, Outdoor Grill, Outdoor Kitchen, Private Yard

Lot Size37,941 sqft

Building Information

Year Built2004

Stories3

Roof Type106

Garage Spaces1

Land Information

APN00C07190000200010

Lot Number100A

SubdivisionBuena Vista Condos

Land UseResidential

Legal DescriptionBUENA VISTA CONDOS BLK 1530 LOT 100A ACS 0.871 BLDG 2 UNIT 10 CE%5.3 INT202500008419 DD01142025 CO-DC 1530 000 100A0 1DA1530

Census Tract000705

Assessed Land Value$231,250

Assessed Improvement Value$618,190

Assessment Year2025

About this property

Welcome to 4419 Buena Vista #10 * Wonderfully updated and sitting on the Katy Trail * Sophisticated with quality finishes & materials, yet cozy and filled with light * Dream kitchen with an entire Bertazzoni from Italy appliance package * Outdoor living area with TV, gas firepit table and kitchen overlooking the heavily treed Katy Trail * Private yard with turf grass off the first floor guest bedroom with ensuite bath * Gym or Office off the entry hallway * Spa-like primary bathroom flooded with natural light - huge shower, long soaking tub, makeup desk, double sinks and extra deep walk-in closet * Primary bedroom with sitting area tucked up on the third floor * Abundance of sitting areas for dining with the food created in the chef's kitchen * Adjacent to Knox Street shopping & restaurants including a Trader Joes *

Investor Tools

$849,440

Estimated Property Value

$580,936Estimated Mortgage Balance

$268,504Estimated Equity

31% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,250 /month

Positive

Cash Flow Estimate:

$1,750 /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

$1,241/month

$500/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,640

$849,440

2025

$231,250

$618,190

$849,440

Tax History

Year

Tax Paid

Assessed Value

2024

$10,640

$849,440

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cornerstone Home Lending

Conventional

$595,000

First

Jan 14, 2025

Feb 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$580,936

$268,504

31%

68%

$3,568/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,200/mo

$4,068/mo

$-1,868/mo

3.1%

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