1view

Owner Contacts

$500,080

NAL Estimated Property Value

5048 Westgrove Drive, Dallas, TX, 75248

Off Market

2 Beds

3 Bath

2,128 Sq Ft

$180.92 / sqft

Built in 1982

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Gas Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size9.59 acres

Building Information

Year Built1982

Stories2

Roof Type104

Garage Spaces2

Land Information

APN00C41870000105048

Lot Number1

SubdivisionLakes Of Bent Tree Condominium

Land UseResidential

Legal DescriptionLAKES OF BENT TREE CONDOMINIUM BLK 8225 LOT 1 BLDG E UNIT 5048 CE 1.38% INT202000314701 DD11102020 CO-DC 8225 000 001 3 8225

Census Tract013611

Assessed Land Value$115,310

Assessed Improvement Value$384,770

Assessment Year2025

About this property

Remodeled with panache, this lively townhome is truly one of a kind. Views of the serene pond & adjacent greenbelt are simply magnetic. Updates in recent years include a totally renovated kitchen with shaker cabinets, open shelving, SS appliances plus wine fridge, quartz countertops, backsplash, lighting, deep sink, chrome faucet and hardware. Half bath renovation, water heater, luxury vinyl plank, hardwood staircase, carpet upstairs, glass rock fireplace, barn doors, etc. Huge master retreat with sitting area and stunning renovated bathroom- jetted tub and large closet with custom shelving. Tons of storage, 4 outdoor areas to enjoy - all in a gated and peaceful complex with a beautiful pool and towering trees.

Investor Tools

$500,080

Estimated Property Value

$275,301Estimated Mortgage Balance

$224,779Estimated Equity

44% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,000 /month

Positive

Cash Flow Estimate:

$1,000 /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

$843/month

$656/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,620

$500,080

2025

$115,310

$384,770

$500,080

Tax History

Year

Tax Paid

Assessed Value

2024

$7,620

$500,080

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Primelending

Conventional

$308,000

First

Nov 10, 2020

Dec 2035

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$275,301

$224,779

44%

55%

$1,847/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,810/mo

$2,503/mo

$-693/mo

4.3%

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