19view

Owner Contacts

$713,000

NAL Estimated Property Value

5075 Gaston Avenue, Dallas, TX, 75214

Off Market

3 Beds

3 Bath

2,698 Sq Ft

$213.12 / sqft

Built in 2019

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Heating Central

Cooling

AppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Double Oven, Gas Cooktop, Gas Oven, Gas Range, Ice Maker, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Wine Cooler

FlooringStone, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size1.11 acres

Building Information

Year Built2016

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00C23900000505075

Lot Number4A

Land UseResidential

Legal DescriptionGASTON PARK CONDO BLK D/682 LT 4A ACS 1.11 BLDG 5 UNIT 5075 CE%8.09 INT202100040076 DD02082021 CO-DC 0682 00D 04A00 7DA0682

Census Tract001400

Assessed Land Value$97,790

Assessed Improvement Value$517,350

Assessment Year2025

About this property

New Build! 3 Beds and A Study! Upgrades galore in this home. Stand alone home in a new build community. This is a one of a kind in East Dallas. Wood fence & Large private back yard w access to the community park that backs Swiss ave. Living, Dining & kitchen open concept w Soaring Vaulted ceilings & amazing natural light in all rooms. Kitchen w double ovens, GAS cook top, wine cooler & Fridge included!! Real Hardwoods in every room of this home except the bath areas. Large Master bedroom, large bathroom & walk in shower. Full size washer dryer room w extra space. Back of home faces Swiss avenues mansion sized homes. HOA pays water, trash, sewer, lawn maintenance, & blanket insurance!

Investor Tools

$713,000

Estimated Property Value

$529,107Estimated Mortgage Balance

$183,893Estimated Equity

25% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,278 /month

Positive

Cash Flow Estimate:

$1,426 /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

$1,182/month

$351/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,615

$615,140

2025

$97,790

$517,350

$615,140

Tax History

Year

Tax Paid

Assessed Value

2024

$10,615

$615,140

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cardinal Financial Company Lp

Conventional

$517,750

First

Feb 8, 2021

Mar 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$529,107

$183,893

25%

74%

$3,504/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,210/mo

$3,855/mo

$-1,645/mo

3.7%

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