1view

Owner Contacts

$444,450

NAL Estimated Property Value

123 N Willomet Ave, Dallas, TX, 75208

Off Market

2 Beds

1 Bath

1,251 Sq Ft

Single Family Residence

$1.6 / sqft

Built in 1910

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Microwave, Refrigerator

Exterior

Lot Size7,464 sqft

Building Information

Year Built1910

Stories1

Roof Type105

Land Information

APN00000260644000000

Lot Number14

SubdivisionWinnetka Heights

Land UseResidential

Legal DescriptionWINNETKA HEIGHTS BLK 24/3277 LT 14 INT201000320718 DD12102010 CO-DC 3277 024 01400 2DA3277 024

Census Tract004600

Assessed Land Value$300,000

Assessed Improvement Value$144,450

Assessment Year2025

About this property

Picture yourself relaxing on this porch or soaking in the clawfoot tub after a long day. This neighborhood provides everything you want including walkability to restaurants, bars, live music, and the ever-popular Bishop Arts District. The large back yard is surrounded by a privacy fence and has an incredible wooden deck; inside you'll find 2 good sized bedrooms plus a study just off the living room. This house is seriously everything! The house, the neighborhood, the location are just....wow!

Investor Tools

$444,450

Estimated Property Value

$262,562Estimated Mortgage Balance

$181,888Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,667 /month

Positive

Cash Flow Estimate:

$889 /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

$656/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,644

$444,450

2025

$300,000

$144,450

$444,450

Tax History

Year

Tax Paid

Assessed Value

2024

$5,644

$444,450

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

American Internet Mortgage Inc

Conventional

$114,000

First

Nov 19, 2010

Jan 2041

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$262,562

$181,888

40%

59%

$1,879/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,879/mo

$-314/mo

4.2%

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