NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,477,760

NAL Estimated Property Value

5000 Worth St, Dallas, TX, 75214

Off Market

4 Beds

3 Bath

4,075 Sq Ft

Single Family Residence

$218.4 / sqft

Built in 1910

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Ice Maker, Microwave, Plumbed For Ice Maker, Gas Water Heater

FlooringCeramic Tile, Wood

Exterior

Lot Size10,018 sqft

Building Information

Year Built1910

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000120829000000

Lot Number20

SubdivisionMunger Place

Land UseResidential

Legal DescriptionMUNGER PLACE BLK J/688 SW 70FT LT 20 WORTH ST & COLLETT INT202100278160 DD09152021 CO-DC 0688 00J 02000 1DA0688 00J

Census Tract001302

Assessed Land Value$250,450

Assessed Improvement Value$1,227,310

Assessment Year2025

About this property

Stately Munger Place home has been beautifully renovated top to bottom. 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 formal living and dining with grand fireplace. 2nd living unites seamlessly with large gourmet kitchen w expansive island and separate breakfast area. Walls of windows bathe the 3 bedrooms on the 2nd floor with glorious light. Stunning master suite w ample walk-in closet and soothing master bath is perfect after a long day. 3rd floor boasts 2 finished bonus areas perfect for an office or additional bedrooms. Back deck and covered porch bring additional entertaining outside!

Investor Tools

$1,477,760

Estimated Property Value

$601,560Estimated Mortgage Balance

$876,200Estimated Equity

59% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$8,867 /month

Positive

Cash Flow Estimate:

$2,956 /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

$2,248/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$19,587

$1,477,760

2025

$250,450

$1,227,310

$1,477,760

Tax History

Year

Tax Paid

Assessed Value

2024

$19,587

$1,477,760

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Swbc Mortgage Corp

Conventional

$660,000

First

Sep 15, 2021

Oct 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$601,560

$876,200

59%

41%

$3,958/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,880/mo

$3,958/mo

$-1,078/mo

2.3%

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