117Days on Market

1view

$4,989,000

5009 Bryan St, Dallas, TX, 75206

On Market

44 Beds

44 Bath

8,508 Sq Ft

Built in 1956

Highlights

Interior

Bedrooms 44

Bathrooms 44

Heating Central

Cooling

AppliancesDishwasher, Dryer, Electric Range, Gas Water Heater, Refrigerator, Washer

FlooringVinyl

Exterior

Lot Size14,120 sqft

Building Information

Year Built1956

Stories2

Roof Type172

Land Information

APN00000121828000000

Lot Number7,7-8

SubdivisionCollege Hill

Land UseResidential

Legal DescriptionCOLLEGE HILL BLK 6/707 LT 7 & NE 30' LT 8 INT202500066372 DD03132025 CO-DC 0707 006 00700 1000707 006

Census Tract001503

Assessed Land Value$776,600

Assessed Improvement Value$1,308,310

Assessment Year2025

About this property

The Courtyards on Bryan — a fully renovated, 36-unit multifamily community nestled in the heart of East Dallas. The property underwent an extensive, down-to-the-studs renovation completed in 2018, including all-new roofs, electrical and plumbing systems, contemporary interiors, refreshed exteriors, and upgraded amenities, offering a modern living experience that rivals new Class A construction. Strategically positioned just steps away from the vibrant Lower Greenville entertainment district and Knox Henderson. The Courtyards delivers an unbeatable lifestyle location located in a one of the most high demand rental neighborhoods.

Investor Tools

$0Estimated Mortgage Balance

$2,084,910Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$29,934 /month

Positive

Cash Flow Estimate:

$9,978 /month

Interested in this property?

Harris Arnhart

Perry Guest Company

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$4,283/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$40,971

$2,084,910

2025

$776,600

$1,308,310

$2,084,910

Tax History

Year

Tax Paid

Assessed Value

2025

$40,971

$2,084,910

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$2,084,910

100%

$0/mo

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