1view

Owner Contacts

$383,630

NAL Estimated Property Value

5018 Wadsworth Dr, Dallas, TX, 75241

Off Market

3 Beds

2 Bath

1,828 Sq Ft

Unimproved Land

$216.06 / sqft

Built in 2024

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

Exterior

Lot Size19,416 sqft

Building Information

Year Built2024

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000445567000000

Lot Number10

Land UseResidential

Legal DescriptionKESSLER DOWNS 2 BLK 5835 LT 10 WADSWORTH DRIVE INT202500042972 DD02282025 CO-DC 5835 000 01000 2005835 000

Census Tract008701

Assessed Land Value$87,500

Assessed Improvement Value$296,130

Assessment Year2025

About this property

Nice flat 108'x185' lot with mature shade trees conveniently located close to downtown Dallas.

Investor Tools

$383,630

Estimated Property Value

$345,659Estimated Mortgage Balance

$37,971Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,302 /month

Positive

Cash Flow Estimate:

$767 /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

$323/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,956

$383,630

2025

$87,500

$296,130

$383,630

No

Tax History

Year

Tax Paid

Assessed Value

2024

$1,956

$383,630

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Fha

$353,479

Yes

First

Feb 28, 2025

Mar 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$345,659

$37,971

9%

90%

$2,120/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,120/mo

$-148/mo

6.2%

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