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

$466,210

NAL Estimated Property Value

4705 Bryan St # 3-302, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths1,550 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$296.13 / sqft
Year BuiltBuilt in 2017

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Washer
FlooringCarpet, Ceramic Tile, Concrete, Wood

Exterior

Lot Size7,722 sqft

Building Information

Year Built2017
Stories3
Roof Type105
Garage Spaces2

Land Information

APN00C06730000300302
Lot Number19
Land UseResidential
Legal DescriptionBRYAN HEIGHTS PH 3 CONDO BLK 5/710 LOT 19 BLDG 3 UNIT 302 CE%19.98 INT201800138609 DD05222018 CO-DC 0710 005 019 1DA0710 005
Census Tract001503
Assessed Land Value$77,140
Assessed Improvement Value$389,070
Assessment Year2025

About this property

Welcome home! This modern unit is located minutes from Knox Henderson, Lower Greenville, and the Swiss Avenue Historic District! It offers urban living within walking distance to restaurants, shopping, fitness studios and a short commute to downtown! This well thought out floorplan offers a large entry for an office or study on the first floor. An oversized 2 car garage with inside entry on the first level. The open concept second floor features a stylish living room and dining area with expansive windows that pour in natural light. The third floor features a secondary bedroom with its own ensuite full bath. The primary suite offers a large walk in closet, ensuite bath with enlarged walk in shower, dual sinks and additional storage! Located in secure gated community and a one minute walk to the popular Jimmy’s Food Store, come see what’s so exceptional about this unit today!

Investor Tools

Property Icon
$466,210
Estimated Property Value
$258,061Estimated Mortgage Balance
$208,149Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,797 /month
Positive
Cash Flow Estimate:
$932 /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
$707/month
$300/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,158
$466,210
2025
$77,140
$389,070
$466,210
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,158
$466,210

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Airlines Fcu
Arm (Adjustable Rate Mortgage)
$317,000
No
First
May 22, 2018
Jun 2048

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$258,061
$208,149
44%
55%
$1,337/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$1,637/mo
+$713/mo
6.0%

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...

4705 Bryan St # 3-302 | Property Details | No Agent List