B+

NoAgentList RatingHow are grades calculated?

1view

$400,000

5015 Worth St, Dallas, TX, 75214

Off Market

2 Beds

2 Bath

1,512 Sq Ft

Single Family Residence

$264.55 / sqft

Built in 1920

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size6,095 sqft

Building Information

Year Built1920

Stories1

Roof Type105

Land Information

APN00000120649000000

Lot Number3,3-4

SubdivisionMunger Place

Land UseResidential

Legal DescriptionMUNGER PLACE BLK H/686 26FT LT 3 & 26FT LT 4 INT201800286552 DD10252018 CO-DC 0686 00H 00300 1DA0686 00H

Census Tract001302

Assessed Land Value$152,380

Assessed Improvement Value$351,110

Assessment Year2025

About this property

This charming Prairie Style bungalow in the highly desirable Munger Place Historic District is move-in ready with soaring ceilings, solid hardwood floors, abundant light-filled windows, and an inviting front porch with swing. Kitchen fully remodeled in 2017 with custom cabinets, stone countertops, stainless steel appliances, island, built-in banquette, and French doors opening onto the private and serene backyard filled with lush, established landscaping. Master includes large walk-in closet & en-suite bath with a double vanity and claw-foot tub. Home is well-located near downtown Dallas, Swiss Avenue, Lakewood Village, White Rock Lake, and the popular shops & restaurants on Henderson and Greenville Avenue.

Investor Tools

$642,000

Estimated Property Value

$394,000Estimated Mortgage Balance

$293,389Estimated Equity

39% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,852 /month

Positive

Cash Flow Estimate:

$1,284 /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

$917/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,800

$503,490

2025

$152,380

$351,110

$503,490

Tax History

Year

Tax Paid

Assessed Value

2024

$7,800

$503,490

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Swbc Mortgage Corp

Conventional

$394,000

First

Jun 2, 2020

Jul 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$348,611

$293,389

45%

54%

$2,363/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,750/mo

$2,363/mo

$-613/mo

3.3%

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