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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$376,000

NAL Estimated Property Value

5617 Bryan Parkway 5, Dallas, TX, 75206

Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths1,236 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$323.62 / sqft
Year BuiltBuilt in 2005

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesBalcony
Lot Size7,100 sqft

Building Information

Year Built2005
Stories3
Roof Type106
Garage Spaces2

Land Information

APN00C79300000D00005
Lot Number10
SubdivisionThe Versaille Condo
Land UseResidential
Legal DescriptionTHE VERSAILLE CONDO BLK F/678 LT 10 BLDG D UNIT 5 CE%4.5454 INT202400130418 DD06282024 CO-DC 0678 00F 01000 1DA0678 00F
Census Tract001101
Assessed Land Value$19,360
Assessed Improvement Value$344,390
Assessment Year2025

About this property

Amazing location and walkabilty! French style corner unit townhome features laminate flooring throughout, lots of windows for natural light, and multiple balconies. This cute townhome has an open floorplan, granite tile counters, and stainless refrigerator is included in the kitchen. Close to downtown, uptown, and walking distance to Sprouts, Trader Joes, Village Baking Co (croissants & coffee!), Rye, HG Sply Co., Truck Yard, Swiss Ave. (beautifully decorated historic homes during the holidays), Greenville Ave., and more! Enjoy the 4th floor roof top terrace for taking in the sunshine or sunset and enjoying the Dallas skyline views! Plus, a 2-car garage for vehicles and storage. 1st floor: Garage & laundry. 2nd floor: kitchen, dining, living, half bathroom, and balcony. 3rd floor: 2 bedrooms, each with it's own ensuite bathroom. Then, take the exterior spiral staircase to the 4th floor roof top deck to lounge in the sun, and enjoy magical sunsets with downtown Dallas views!

Investor Tools

Property Icon
$376,000
Estimated Property Value
$351,244Estimated Mortgage Balance
$24,756Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,400 /month
Positive
Cash Flow Estimate:
$800 /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
$603/month
$275/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,353
$363,750
2025
$19,360
$344,390
$363,750
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,353
$363,750

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$363,750
No
First
Jun 28, 2024
Jul 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$351,244
$24,756
6%
93%
$2,181/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,930/mo
$2,456/mo
$-526/mo
6.2%

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...

5617 Bryan Parkway 5 | Property Details | No Agent List