6view

Owner Contacts

$1,048,850

NAL Estimated Property Value

5014 Waneta Drive, Dallas, TX, 75209

Off Market

3 Beds

2 Bath

1,609 Sq Ft

$279.68 / sqft

Built in 1946

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Range, Microwave

FlooringCarpet, Tile, Wood

Exterior

Lot Size9,655 sqft

Building Information

Year Built2024

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000427147000000

Lot Number6

SubdivisionShannon

Land UseResidential

Legal DescriptionSHANNON ESTATES BLK G/5699 LOT 6 INT202300102264 DD05242023 CO-DC 5699 000 00600 1005699 000

Census Tract007102

Assessed Land Value$500,000

Assessed Improvement Value$548,850

Assessment Year2025

About this property

Investment opportunity in growing North Dallas. Property is close proximity to major highways and Love Field airport. Property is being sold as is.

Investor Tools

$1,048,850

Estimated Property Value

$2,626,127Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,293 /month

Positive

Cash Flow Estimate:

$2,098 /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

$1,247/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,722

$1,048,850

2025

$500,000

$548,850

$1,048,850

Tax History

Year

Tax Paid

Assessed Value

2024

$9,722

$1,048,850

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Vantage Bank Texas

Building Or Construction Loan

$1,468,561

First

Feb 9, 2024

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$2,626,127

N/A

250%

$16,706/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,090/mo

$16,706/mo

$-13,616/mo

3.5%

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