7view

Owner Contacts

$213,000

NAL Estimated Property Value

5111 Skillman St # F-224, Dallas, TX, 75206

Off Market

2 Beds

2 Bath

1,080 Sq Ft

$217.59 / sqft

Built in 1970

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Microwave, Refrigerator

Exterior

Private Pool

Lot Size35,287 sqft

Building Information

Year Built1970

Stories1

Roof Type105

Land Information

APN00C02250000F00224

Lot Number1

SubdivisionArbor Court Condominiums

Land UseResidential

Legal DescriptionARBOR COURT CONDOMINIUMS BLK 11/5406 LOT 1 3.5287 ACS BLDG F UNIT 224 & 1.117% CE INT202400085942 DD04292024 CO-DC 5406 011

Census Tract007913

Assessed Land Value$15,770

Assessed Improvement Value$195,780

Assessment Year2025

About this property

Welcome home to this fully renovated 2-bedroom, 2-bathroom condo at Arbor Court ideally located near SMU, Greenville Ave, White Rock Lake and more! Lots of shopping and dining close by! The kitchen showcases granite counters, a marble backsplash, newly refaced cabinets, and new appliances. Both bedrooms offer en suite bathrooms which have been freshly renovated including walk in showers and new vanities with quartz countertops. Enjoy new flooring in the living room, kitchen hallway and bathrooms, as well as ample natural sunlight. Condo includes one carport space, common area with grills and community pool.

Investor Tools

$213,000

Estimated Property Value

$175,946Estimated Mortgage Balance

$37,054Estimated Equity

17% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,410 /month

Positive

Cash Flow Estimate:

$470 /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

$483/month

$466/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,728

$211,550

2025

$15,770

$195,780

$211,550

Tax History

Year

Tax Paid

Assessed Value

2024

$4,728

$211,550

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Highlands Residential Mortgage Ltd

Conventional

$182,800

First

Apr 29, 2024

May 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$175,946

$37,054

17%

83%

$1,096/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$1,562/mo

+$368/mo

10.9%

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