Street View

1view

Owner Contacts

$311,990

NAL Estimated Property Value

5407 Bryan Street B204, Dallas, TX, 75206

Off Market

1 Beds

2 Bath

1,001 Sq Ft

Condos / Townhouses

$313.69 / 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, Disposal, Dryer, Electric Range, Electric Water Heater, Refrigerator, Washer

Exterior

Exterior FeaturesCourtyard

Lot Size38,882 sqft

Building Information

Year Built1985

Stories2

Roof Type105

Garage Spaces1

Land Information

APN00C02560000B00204

Lot Number11A

SubdivisionAscot Place Condos

Land UseResidential

Legal DescriptionASCOT PLACE CONDOS BLK X/1861 LT 11A ACS 0.8926 BLDG B UNIT 204 CE% 2.8730 INT202300229375 DD11082023 CO-DC 1861 00X 11A

Census Tract001400

Assessed Land Value$67,020

Assessed Improvement Value$244,970

Assessment Year2025

About this property

Come visit this beautiful and small condo community in Historic East Dallas near Swiss Ave. The small community has only 32 condos with a pool and spa, as well as gated parking and a gated entrance. This is one of a kind and has been loved and well cared for by the owner! Fresh paint, unique lighting, granite counters, and newer appliances. This one is truly clean and ready to move into! The washer, dryer and refrigerator will remain. The master bedroom has a large walk-in closet, plus a sitting area-loft that is perfect for a desk or workout space. There are two fireplaces - one in the master and one in the living room to keep you warm whenever winter arrives! See it soon!

Investor Tools

$311,990

Estimated Property Value

$189,493Estimated Mortgage Balance

$122,497Estimated Equity

39% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,884 /month

Positive

Cash Flow Estimate:

$628 /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

$711/month

$381/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,973

$311,990

2025

$67,020

$244,970

$311,990

Tax History

Year

Tax Paid

Assessed Value

2024

$6,973

$311,990

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Gardner Financial Services Ltd

Conventional

$198,500

First

Nov 8, 2023

Dec 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$189,493

$122,497

39%

61%

$1,191/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$1,572/mo

+$358/mo

7.4%

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