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

$599,000

805 Pavillion St Unit 103, Dallas, TX, 75204

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths2,100 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$285.24 / sqft
Year BuiltBuilt in 2024

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Heating CentralHeating Central
CoolingCooling
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Range, Microwave
FlooringCombination, Marble, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesBalcony, Lighting
Lot Size1.16 acres

Building Information

Year Built2024
Stories3
Roof Type106
Garage Spaces2

Land Information

APN00C06690080500103
Lot Number31
Land UseSfr - Condominiums
Legal DescriptionBRYAN STREET STATION CONDOMINIUMS BLK A LT 31 ACS 1.1589 BLDG 805 UNIT 103 CE%3.43 INT202500043199 DD03032025 CO-DC 0502 00A
Census Tract001602
Assessed Land Value$86,580
Assessed Improvement Value$616,920
Assessment Year2025

About this property

AMAZING VALUE — Luxury Living in Bryan Place Now Under $600K! Don’t miss this rare opportunity to own a brand new, high-end townhome in the heart of Dallas at an unbeatable price. Still under FULL builder's warranty until March 2026. Enjoy the benefits of new construction without the wait! Three-story townhome featuring soaring ceilings, wide-plank hardwood floors, and floor-to-ceiling windows that flood the space with natural light. Open-concept second level features a chef-inspired kitchen with quartz waterfall island, gas range and custom cabinetry. Living room anchored by sliding glass doors that open fully to your private balcony, and sleek electric fireplace with remote, ambient color lighting, and cozy heat settings—perfect for relaxing nights in. The thoughtfully designed floor plan begins with a private first-floor guest suite with its own entrance to a private patio. The second level is centered around an open-concept kitchen and living space that exudes modern elegance. Upstairs, the third floor showcases a luxurious primary retreat complete with a remote-controlled blackout shade, spa-inspired ensuite bath with dual vanities, a soaking tub, oversized walk-in shower, and an impressive custom closet. A third bedroom offers stunning views of the Downtown skyline. Additional highlights include upgraded epoxy garage floor, designer lighting, and a fenced-in front yard with lush turf—perfect for pets or morning coffee. Residents enjoy access to a gated community pool and clubhouse just steps away, with Exall Park nearby and premier destinations like West Village, the Arts District, and Downtown all within easy reach. This home offers the perfect blend of modern design, upscale finishes, and an unbeatable location in one of Dallas’ most sought-after neighborhoods. FULL LIST OF FEATURES IN TRANSACTION DESK!

Investor Tools

Property Icon
$703,500
Estimated Property Value
$0Estimated Mortgage Balance
$703,500Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,221 /month
Positive
Cash Flow Estimate:
$1,407 /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
$1,149/month
$190/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$703,500
2025
$86,580
$616,920
$703,500
No

Tax History

Year
Tax Paid
Assessed Value
2024
N/A
$703,500

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$703,500
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$190/mo
+$2,770/mo
5.0%

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...

805 Pavillion St Unit 103 | Property Details | No Agent List