B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,811,620

NAL Estimated Property Value

5032 Swiss Avenue, Dallas, TX, 75214

Off Market

3 Beds

3 Bath

3,389 Sq Ft

Single Family Residence

$309.83 / sqft

Built in 1921

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop

FlooringWood

Exterior

Exterior FeaturesRain Gutters

Lot Size18,564 sqft

Building Information

Year Built1921

Roof Type105

Garage Spaces2

Land Information

APN00000120463000000

SubdivisionMunger Place

Land UseResidential

Legal DescriptionMUNGER PLACE BLK D/682 30' LT 11 & 50' LT 12 INT202000256938 DD09182020 CO-DC 0682 00D 01100 1000682 00D

Census Tract001400

Assessed Land Value$371,280

Assessed Improvement Value$1,440,340

Assessment Year2025

About this property

Graceful home located on the boulevard in the Swiss Avenue Historic District. Walk through the front door into gracious formals bathed in natural sunlight. Rookwood fireplace, period detail, and hardwoods throughout. Expanded eat-in kitchen with center island and original butler’s pantry. 3BR, 2 full BTH, and laundry on 2 nd floor with large additional living surrounded by 3 walls of windows in the treetops. 3 car garage with framed out quarters. Usable basement, perfect for a wine cellar. Serene covered side porch is wonderful for gathering and experiencing the beauty, history, and sense of community this neighborhood brings. Perfect for entertaining!Incredible walkability to shopping,dining,and entertainment.

Investor Tools

$1,811,620

Estimated Property Value

$729,994Estimated Mortgage Balance

$1,081,626Estimated Equity

59% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$10,870 /month

Positive

Cash Flow Estimate:

$3,623 /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

$2,865/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$25,318

$1,811,620

2025

$371,280

$1,440,340

$1,811,620

Tax History

Year

Tax Paid

Assessed Value

2024

$25,318

$1,811,620

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Truist Bank

Conventional

$820,000

First

Sep 17, 2020

Oct 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$729,994

$1,081,626

59%

40%

$4,917/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,880/mo

$4,917/mo

$-2,037/mo

1.9%

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