B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$365,000

NAL Estimated Property Value

5803 Hudson St # B-2, Dallas, TX, 75206

Off Market

2 Beds

2 Bath

1,132 Sq Ft

Condos / Townhouses

$269.43 / sqft

Built in 2005

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size6,900 sqft

Building Information

Year Built2005

Stories3

Roof Type106

Garage Spaces2

Land Information

APN00C79300000B00002

Lot Number5A

SubdivisionThe Versaille Condominiums

Land UseResidential

Legal DescriptionTHE VERSAILLE CONDOMINIUMS BLK N/1480 LT 5A BLDG B UNIT 2 CE%4.5454 INT202100159285 DD05262021 CO-DC 1480 00N 05A00 1DA1480

Census Tract001101

Assessed Land Value$18,820

Assessed Improvement Value$337,040

Assessment Year2025

About this property

Unbeatable location in Lowest Greenville, and walkable to the best dining and social life Dallas has to offer! This beautiful 3 story townhome features 2 bed, 2 bath on split levels plus a roof deck with downtown views. Private owners suite on 3rd level with a walk-in-closet, separate shower and dual sinks. Living area is flooded with natural light, featuring dramatic soaring ceilings, decorative lighting and a Juliette balcony. Attached 2-car garage with utility room. HVAC replaced July 2020, fresh paint throughout April 2021. Downtown and White Rock Lake are just 5 minutes away! Offers due Saturday April 24th by 6pm.

Investor Tools

$365,000

Estimated Property Value

$223,587Estimated Mortgage Balance

$141,413Estimated Equity

38% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,190 /month

Positive

Cash Flow Estimate:

$730 /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

$608/month

$250/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,467

$355,860

2025

$18,820

$337,040

$355,860

Tax History

Year

Tax Paid

Assessed Value

2024

$5,467

$355,860

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guaranteed Rate Inc

Conventional

$247,200

First

May 26, 2021

Jun 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$223,587

$141,413

38%

61%

$1,483/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$1,733/mo

+$197/mo

6.3%

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