13view

Owner Contacts

$303,000

NAL Estimated Property Value

5407 Bryan Street A204, Dallas, TX, 75206

Off Market

1 Beds

2 Bath

1,001 Sq Ft

$299.7 / sqft

Built in 1985

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Disposal, Microwave

FlooringCarpet, Tile, Wood

Exterior

Private Pool

Exterior FeaturesBalcony, Courtyard, Uncovered Courtyard

Lot Size38,882 sqft

Building Information

Year Built1985

Stories2

Roof Type105

Garage Spaces1

Land Information

APN00C02560000A00204

Lot Number11A

SubdivisionAscot Place Condos

Land UseResidential

Legal DescriptionASCOT PLACE CONDOS BLK X/1861 LT 11A ACS 0.8926 BLDG A UNIT 204 CE% 2.8730 INT202400115892 DD06062024 CO-DC 1861 00X 11A

Census Tract001400

Assessed Land Value$67,020

Assessed Improvement Value$235,980

Assessment Year2025

About this property

This most charming Condo is in the heart of East Dallas and is only a few short steps away from Swiss Ave and near the amenities of Lowest Greenville Ave! Bathed in natural light, this home has the best view in the complex, Eastern exposure with a balcony which gazes upon the pool and hot tub, as well as peeking down Bryan towards Swiss Ave, Savage Park and the Aldredge House. Updates include remodeled full and half baths, HVAC 2019, new windows 2014, as well as recent carpet upstairs and kitchen upgrades. Don't miss this opportunity to live in one of the sweetest spots in town! HOA is $380 per month and covers blanket insurance, exterior building and landscaping maintenance, as well as water and trash. One parking spot included in the basement garage. Additional parking is available, as well as guest parking and gated entrance.

Investor Tools

$303,000

Estimated Property Value

$0Estimated Mortgage Balance

$303,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,818 /month

Positive

Cash Flow Estimate:

$606 /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

$502/month

$419/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,511

$303,000

2025

$67,020

$235,980

$303,000

Tax History

Year

Tax Paid

Assessed Value

2024

$4,511

$303,000

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$303,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,640/mo

$419/mo

+$1,221/mo

6.5%

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