B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$987,770

NAL Estimated Property Value

6016 Bryan Parkway, Dallas, TX, 75206

$990,085 ARV

Off Market

4 Beds

3 Bath

2,858 Sq Ft

$313.16 / sqft

Built in 1916

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Dishwasher, Disposal, Dryer, Gas Cooktop, Gas Oven, Ice Maker, Microwave, Convection Oven, Double Oven, Plumbed For Ice Maker, Vented Exhaust Fan, Washer, Wine Cooler

FlooringHardwood, Tile, Wood

Exterior

Exterior FeaturesLighting

Lot Size7,050 sqft

Building Information

Year Built1925

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000182263000000

Lot Number16

Land UseResidential

Legal DescriptionMUNGER PLACE LOT 16 BRYAN PKWAY INT202200132853 DD05102022 CO-DC 1873 013 01600 1001873 013

Census Tract001400

Assessed Land Value$211,500

Assessed Improvement Value$776,270

Assessment Year2025

About this property

Storybook Craftsman located in the Swiss Avenue Historic District.Great care has been taken to preserve the historical integrity of this amazing home while at the same time updating to meet today’s modern standards. Enter into airy formals and beautiful hardwoods throughout.The eat in kitchen has been thoughtfully designed and opens into large second living perfect for entertaining.Walls of windows bathe the 4 bedrooms on the 2nd floor with glorious light. Stunning primary suite with ample walk-in closet and soothing master bath. Incredible walkability to shops, restaurants and entertainment. Enjoy the serene, covered porch and experience the character, history, and sense of community this neighborhood brings.

Investor Tools

$987,770

Estimated Property Value

$638,734Estimated Mortgage Balance

$349,036Estimated Equity

35% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$990,085

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,927 /month

Positive

Cash Flow Estimate:

$1,976 /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

$2,054/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$19,705

$987,770

2025

$211,500

$776,270

$987,770

Tax History

Year

Tax Paid

Assessed Value

2024

$19,705

$987,770

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cibc Bank Usa

Conventional

$695,000

First

May 10, 2022

Jun 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$638,734

$349,036

35%

65%

$3,121/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,170/mo

$3,121/mo

+$49/mo

3.9%

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