2view

Owner Contacts

$506,240

NAL Estimated Property Value

5820 Bryan Parkway 10, Dallas, TX, 75206

Off Market

2 Beds

3 Bath

1,582 Sq Ft

$229.77 / sqft

Built in 2014

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Convection Oven, Dishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave, Plumbed For Ice Maker, Refrigerator

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony, Rain Gutters

Lot Size14,540 sqft

Building Information

Year Built2013

Stories3

Roof Type105

Garage Spaces2

Land Information

APN00C06620000A00040

Lot Number8

Land UseResidential

Legal DescriptionBRYAN PARKWAY PLACE CONDOMINIUMS BLK H/680 LOT 8 & 9 ACS 0.331 BLDG A UNIT 40 CE%10.0 INT201500000596 DD12312014 CO-DC 0680

Census Tract001504

Assessed Land Value$87,240

Assessed Improvement Value$419,000

Assessment Year2025

About this property

Priced to sell this end unit with lg balcony on Bryan Parkway within walking distance to Lower Greenville Knox-Henderson & up-and-coming Old East Dallas, 2 bedrooms, 2.5 baths(spa-sized master bath)study, 2 car garage, lg fenced yd recently updated with lush St Augustine grass. Open floor plan boasts 10' ceilings, hand-scraped hardwood floors, five-burner gas stove, SS appl,stone countertops & substantially-sized espresso wood cabinets. Green features:foam insulation, HVAC,interior lighting & Low E Windows. Seller willing to pay up to $3500 buyer cc with acceptable offer.

Investor Tools

$506,240

Estimated Property Value

$255,038Estimated Mortgage Balance

$251,202Estimated Equity

49% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,037 /month

Positive

Cash Flow Estimate:

$1,012 /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

$993/month

$225/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,387

$506,240

2025

$87,240

$419,000

$506,240

Tax History

Year

Tax Paid

Assessed Value

2024

$9,387

$506,240

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Texas Bank

Commercial

$277,200

First

Feb 7, 2022

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$255,038

$251,202

49%

50%

$1,662/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$1,887/mo

+$43/mo

4.6%

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