1view

Owner Contacts

$450,000

5811 Bryan Parkway 30, Dallas, TX, 75206

Off Market

2 Beds

3 Bath

1,699 Sq Ft

Condos / Townhouses

$264.86 / sqft

Built in 2015

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Refrigerator

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size14,400 sqft

Building Information

Year Built2015

Stories3

Roof Type105

Garage Spaces2

Land Information

APN00C06640581100030

Lot Number12 & 13

Land UseResidential

Legal DescriptionBRYAN PARKWAY CONDOMINIUMS BLK E/666 LT 12 & 13 BLDG 5811 UNIT 30 CE%9.918 INT202200288341 DD11042022 CO-DC 0666 00E 01200

Census Tract001101

Assessed Land Value$99,970

Assessed Improvement Value$366,270

Assessment Year2025

About this property

This Beautiful 2 Bed, 2.1 Bath, 3 Story Condo is Walking Distance from Restaurants & Shopping offered in Lower Greenville & is close to Desirable Uptown. Upon entering there is a Study or Flex Space with Closet. On the Second Floor the Kitchen features a Large Island, SS Appliances & Granite Countertops. Kitchen is Open to the Living & Dining with Wood Floors. Second Floor has a Power Room. Third Floor Master Suite features Granite Counters, Separate Vanities & a walk-in Shower. Second Bedroom has its own Full Bath & walk-in Closet. Full Size Washer & Dryer Laundry Closet. Gated Front Courtyard. Two Car Garage.

Investor Tools

$498,000

Estimated Property Value

$0Estimated Mortgage Balance

$93,776Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,988 /month

Positive

Cash Flow Estimate:

$996 /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

$766/month

$255/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,700

$466,240

2025

$99,970

$366,270

$466,240

Tax History

Year

Tax Paid

Assessed Value

2024

$6,700

$466,240

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guardian Mortgage Co Inc

Conventional

$432,250

First

Nov 4, 2022

Dec 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$404,224

$93,776

18%

81%

$2,592/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$2,847/mo

$-917/mo

4.7%

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