1view

Owner Contacts

$1,321,760

NAL Estimated Property Value

5029 Pershing St, Dallas, TX, 75206

Off Market

3 Beds

4 Bath

3,035 Sq Ft

Single Family Residence

$591.43 / sqft

Built in 2022

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Gas Range, Gas Water Heater, Microwave, Tankless Water Heater, Vented Exhaust Fan

FlooringCeramic Tile, Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size6,250 sqft

Building Information

Year Built2022

Stories2

Roof Type106

Garage Spaces2

Land Information

APN00000193246000000

Lot Number15

SubdivisionCochran Heights

Land UseResidential

Legal DescriptionCOCHRAN HEIGHTS BLK 1998 LOT 15 INT202400108602 DD03252024 CO-DC 1998 000 01500 1001998 000

Census Tract000901

Assessed Land Value$312,500

Assessed Improvement Value$1,009,260

Assessment Year2025

About this property

This home is still under an active listing agreement. Please do not contact the seller.

Investor Tools

$1,321,760

Estimated Property Value

$0Estimated Mortgage Balance

$1,321,760Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$10,770 /month

Positive

Cash Flow Estimate:

$3,590 /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

$2,226/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$20,109

$1,321,760

2025

$312,500

$1,009,260

$1,321,760

No

Tax History

Year

Tax Paid

Assessed Value

2024

$20,109

$1,321,760

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$1,321,760

100%

0%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,430/mo

N/A

+$2,430/mo

2.2%

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