Street View

22view

Owner Contacts

$512,680

5811 Bryan Parkway 40, Dallas, TX, 75206

Off Market

2 Beds

3 Bath

1,699 Sq Ft

$217.48 / sqft

Built in 2017

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, Microwave

FlooringCarpet, Wood

Exterior

Exterior FeaturesPrivate Yard

Lot Size14,400 sqft

Building Information

Year Built2015

Stories3

Roof Type105

Garage Spaces2

Land Information

APN00C06640581100040

Lot Number12 & 13

Land UseResidential

Legal DescriptionBRYAN PARKWAY CONDOMINIUMS BLK E/666 LT 12 & 13 BLDG 5811 UNIT 40 CE%9.918 INT202100024510 DD01252021 CO-DC 0666 00E 01200

Census Tract001101

Assessed Land Value$99,970

Assessed Improvement Value$412,710

Assessment Year2025

About this property

DO NOT MISS OUT ON THIS DEAL! SELLERS ARE MOVING OUT OF THE COUNTRY AND NEED TO SELL FAST! ALL OFFERS WILL BE CONSIDERED! LISTED $40,000 BELOW TAX APPRAISAL! Light and Bright, Immaculately maintained with walking ability to Greenville ave and Lakewood Center. All the efficiency of a brand new build. Only one owner and occupied for only 3 years. Get a deal by buying this condo over a brand new build. Condo has a study and Large 2 car garage on the first floor. Also has private gated area for pet potty area. Washer, Dryer and refrigerator negotiable.

Investor Tools

$512,680

Estimated Property Value

$0Estimated Mortgage Balance

$274,868Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,076 /month

Positive

Cash Flow Estimate:

$1,025 /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

$705/month

$255/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,893

$512,680

2025

$99,970

$412,710

$512,680

Tax History

Year

Tax Paid

Assessed Value

2024

$5,893

$512,680

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Titus38 Llc

Conventional

$265,000

First

Jan 25, 2021

Feb 2041

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$237,812

$274,868

53%

46%

$1,589/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$1,844/mo

+$86/mo

4.5%

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