Three-Story Residential Income
For Sale
$440,000
5702 Hudson Street, Dallas, TX 75206
ResidentialIncome, Dallas, TX
Property Size1,235 SF
Lot Size0.22 Acres
Price / SF$356.28
Days on Market100
Property Features for 5702 Hudson Street
General Information
Property type
Residential Multi Family
Property subtype
Other
Bedrooms
2
Bathrooms
3
Full bathrooms
2
Half bathrooms
1
Rooms
Bedroom 2, Bathroom 2, Bathroom 1, Bedroom 1, Bathroom 3
Parking
4
Parking features
Covered, Driveway, Open, Garage
Interior features
DecorativeDesignerLightingFixtures, DoubleVanity, EatInKitchen, GraniteCounters, KitchenIsland, MultipleStaircases, OpenFloorplan, Pantry, PanelingWainscoting, SmartHome, CableTv, WalkInClosets, WiredForSound
Exterior features
Balcony
Appliances
Dryer, Dishwasher, ElectricCooktop, ElectricOven, ElectricWaterHeater, Disposal, Microwave, Refrigerator, Washer
Subdivision
Versaille Condo
Lot features
Acreage
Elementary school
Geneva Heights
Middle school
Long
High school
Woodrow Wilson
Elementary school district
Dallas ISD
Middle school district
Dallas ISD
High school district
Dallas ISD
Directions
From 75, go east on North Henderson Ave, Slight left on Bryan Parkway, left on Greenville Ave then Right on Hudson. The entrance is located on Matilda and it is the 6th door on the left
Standard status
Active
APN
00C79300000A00006
Size
1,235 SF
Lot size
0.22 Acres
Taxes and HOA fees
HOA Fee
$250 Monthly
Utilities
Sewer type
Public Sewer
Heating system
Electric (Heating), Central
Cooling system
Ceiling Fan(s), Electric, Central Air
Water source
Public
Amenities
rooftop access
security system
Building Details
Year built
2005
Floors in Building
3
Number of units
1
Flooring type
Hardwood, Carpet, Tile, Vinyl
Building materials
Stucco, WoodSiding
Roof type
Flat
Listing Agency:
Realty 85, LLC
(480) 405-6464
Listed By:
Kam Kordi
(469) 759-6241
Added: Jul 14
Changed: Oct 21
Last Checked: Oct 21 at 10:06PM
MLS# 21315429
Copyright © 2026 North Texas Real Estate Information Systems, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 1,235-square-foot, three-story condominium is configured with two bedrooms and three bathrooms. The residence includes hardwood flooring on the main level, open-concept living areas, a dining nook, an updated kitchen, multiple staircases, walk-in closets, and enhanced security features. The third-floor primary suite includes a remodeled bathroom with a spa tub, separate shower, double vanity, and walk-in closet. Rooftop access provides views toward the Downtown Dallas skyline and East Dallas. Recent property updates include stucco, the foundation, the water heater, and security features.
The unit is leased through December 2027 and includes a dedicated two-car driveway, two-car garage, and direct street access. Located at 5702 Hudson Street in Dallas, the condominium is near Lower Greenville, the Swiss Avenue historical district, Downtown, Uptown, Knox-Henderson, and White Rock Lake and trail. Public water and sewer serve the property, which was built in 2005.
The unit is leased through December 2027 and includes a dedicated two-car driveway, two-car garage, and direct street access. Located at 5702 Hudson Street in Dallas, the condominium is near Lower Greenville, the Swiss Avenue historical district, Downtown, Uptown, Knox-Henderson, and White Rock Lake and trail. Public water and sewer serve the property, which was built in 2005.
Key Highlights
- Leased through December 2027
- 1,235‑square‑foot condominium with 2 bedrooms and 3 bathrooms
- Three‑story layout with rooftop access and Downtown Dallas skyline views
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$18,779
Cap Rate
4.27%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$375,580
$375.6K
Cap Rate 7%
$268,271
$268.3K
Cap Rate 9%
$208,656
$208.7K
Market Conditions
NOI Build-Up for 1,235 SF
Gross rent
$38.2K $30.96/SF
− Vacancy
−$4.1K −$3.31/SF
EGI
$34.1K $27.65/SF
− OpEx
−$15.4K −$12.44/SF
NOI
$18.8K $15.21/SF
Area
Dallas, TX
Vacancy
10.70%
Lease Rate
$30.96 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$375,580
Cap Rate 7%
$268,271
Cap Rate 9%
$208,656
Alternative Uses
Best Use
Apartment 5plus
$268.3K
$234.7K – $313.0K
NOI $18,779 @ 7.0% cap · market cap 4.27%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$1.48M
$1.30M – $1.73M
NOI $103,733 @ 7.0% cap · market cap 23.58%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Lease Details
1
Residential units
Single-tenant
Tenancy
Yes
Paved road access
Location Intelligence
Trade Area within ½ mile
1,496
Businesses Nearby
Explore this area
Business Placement
Demographics for 75206, TX
40,386
Population
25,844
Households
1.6
Avg Household Size
32
Median Age
77%
College-Educated
97%
High-School Grad
4.2 sq mi
ZIP Area
9,616
Density / Sq Mi
$88,464
Median Household Income
$69,953
Median Earnings
$1,715
Median Rent
$557,500
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Frequently Asked Questions
What type of property is this?
Residential income property - Leased through December 2027 with rooftop access, a private garage, and updated interior and building features.
Where is this residential income property located?
The property is located at 5702 Hudson Street Dallas, TX.
What is the asking price?
The asking price for this property is $440,000.
What are key features of this property?
This property features: Leased through December 2027; 1,235‑square‑foot condominium with 2 bedrooms and 3 bathrooms; Three‑story layout with rooftop access and Downtown Dallas skyline views
