Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$271,780

NAL Estimated Property Value

5407 Bryan Street B202, Dallas, TX, 75206

Off Market

1 Beds

2 Bath

872 Sq Ft

Condos / Townhouses

$321.1 / sqft

Built in 1985

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Electric Water Heater, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Lot Size38,882 sqft

Building Information

Year Built1985

Stories2

Roof Type105

Garage Spaces1

Land Information

APN00C02560000B00202

Lot Number11A

SubdivisionAscot Place Condos

Land UseResidential

Legal DescriptionASCOT PLACE CONDOS BLK X/1861 LT 11A ACS 0.8926 BLDG B UNIT 202 CE% 2.5027 INT202300198469 DD09272023 CO-DC 1861 00X 11A

Census Tract001400

Assessed Land Value$58,390

Assessed Improvement Value$213,390

Assessment Year2025

About this property

RARE OPPORTUNITY to live in the treetops of the Historic Swiss Avenue District in the Ascot Place Condos. Georgian style mixed modern charm, this unit has just completed a refresh that includes new kitchen appliances, new paint and new fixtures. Fireplaces featured in the living room and the HUGE bedroom. Full bath fully remodeled in 2021. Conveniently located between historic Swiss Ave and Lower Greenville, minutes to Downtown, Uptown, Lakewood and White Rock Lake.

Investor Tools

$271,780

Estimated Property Value

$0Estimated Mortgage Balance

$271,780Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,680 /month

Positive

Cash Flow Estimate:

$560 /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

$619/month

$362/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,074

$271,780

2025

$58,390

$213,390

$271,780

Tax History

Year

Tax Paid

Assessed Value

2024

$6,074

$271,780

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$271,780

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,640/mo

$362/mo

+$1,278/mo

7.2%

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