B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$165,900

NAL Estimated Property Value

5010 E Frio Drive, Dallas, TX, 75216

Off Market

2 Beds

1 Bath

936 Sq Ft

Single Family Residence

$149.47 / sqft

Built in 1935

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Garage Available

Heating Gas

Cooling

AppliancesElectric Range

FlooringCarpet, Linoleum

Exterior

Lot Size11,064 sqft

Building Information

Year Built1935

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000319720000000

Lot Number9-11

SubdivisionGlendale Acres

Land UseResidential

Legal DescriptionGLENDALE ACRES BLK P/4367 PT LTS 9-11 ACS 0.254 170FR LEDBETTER INT202200205384 DD07222022 CO-DC 4367 00P 00900 2004367 00P

Census Tract005700

Assessed Land Value$75,000

Assessed Improvement Value$90,900

Assessment Year2025

About this property

***Investors or Builder Special*** Bring your offers on this spacious 1 story home in the heart of Dallas. 2 bedrooms, and 1 bath with large yard, enclosed patio and plenty of potential. SOLD AS-IS, with NO REPAIRS. South Oak Cliff neighborhood within minutes from I-35 and I-45.

Investor Tools

$165,900

Estimated Property Value

$118,663Estimated Mortgage Balance

$47,237Estimated Equity

28% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$995 /month

Positive

Cash Flow Estimate:

$332 /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

$378/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,708

$165,900

2025

$75,000

$90,900

$165,900

Tax History

Year

Tax Paid

Assessed Value

2024

$3,708

$165,900

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Conventional

$127,800

First

Jul 22, 2022

Aug 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$118,663

$47,237

28%

72%

$767/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$767/mo

+$798/mo

11.3%

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