B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$285,470

NAL Estimated Property Value

5026 E Rim Rd, Dallas, TX, 75211

Off Market

3 Beds

2 Bath

1,474 Sq Ft

Single Family Residence

$230.19 / sqft

Built in 2003

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave

FlooringVinyl

Exterior

Exterior FeaturesRain Gutters

Lot Size5,468 sqft

Building Information

Year Built2003

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00767100060260000

Lot Number26

SubdivisionVista Real Ph 2

Land UseResidential

Legal DescriptionVISTA REAL PH 2 BLK 6/7671 LT 26 INT202400079078 DD04152024 CO-DC 7671 006 02600 4DA7671 006

Census Tract010704

Assessed Land Value$58,780

Assessed Improvement Value$226,690

Assessment Year2025

About this property

Great starter home. Look no more. This 3 bedroom, 2 bath, 2 car garage with a huge backyard, has been completely renovated and ready for you to move in. Primary Bedroom downstairs. The followings are NEW, flooring, paint, fixtures, appliances, Water heater, AC Unit, Gutters, Toilets, Countertop, windows and window blinds. No Carpet. Huge Backyard. Approximately 46x50 wide backyard. The property located 15 minutes from downtown Dallas. It is only a few minutes away from Highway Loop 12, I30, Dallas Community College, Dallas Baptist University, Close to Dallas National Golf Club, and Mountain Creek Lake. AGENTS: Please schedule showing through BrokerBay.

Investor Tools

$285,470

Estimated Property Value

$246,401Estimated Mortgage Balance

$39,069Estimated Equity

13% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,036 /month

Positive

Cash Flow Estimate:

$679 /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

$651/month

$200/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,380

$285,470

2025

$58,780

$226,690

$285,470

Tax History

Year

Tax Paid

Assessed Value

2024

$6,380

$285,470

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Legend Bank Na

Conventional

$256,000

First

Apr 15, 2024

May 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$246,401

$39,069

13%

86%

$1,535/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,735/mo

+$237/mo

8.3%

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