10view

Owner Contacts

$1,044,980

NAL Estimated Property Value

5122 Vanderbilt Ave, Dallas, TX, 75206

Off Market

2 Beds

1 Bath

1,002 Sq Ft

Single Family Residence

$548.9 / sqft

Built in 1926

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range

FlooringCeramic Tile, Wood

Exterior

Lot Size7,250 sqft

Building Information

Year Built1926

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000204838000000

Lot Number6

SubdivisionGreenland Hills Hill Top Section

Land UseResidential

Legal DescriptionGREENLAND HILLS HILL TOP SECTION BLK U/2189 LT 6 INT202400033095 DD02152024 CO-DC 2189 00U 00600 1002189 00U

Census Tract000300

Assessed Land Value$362,500

Assessed Improvement Value$682,480

Assessment Year2025

About this property

Cozy Tudor style home in Greenland Hills neighborhood. Living room with hardwood floors and a wall of windows provide abundant natural light is adjacent to the dining room and kitchen. The open kitchen has granite counters, gas range, stainless steel dishwasher. Two bedrooms with hardwood floors, ceiling fans, window treatments. Utility room has space for full sized washer and dryer. Wonderful fenced backyard with open patio for entertaining.

Investor Tools

$1,044,980

Estimated Property Value

$560,045Estimated Mortgage Balance

$484,935Estimated Equity

46% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,270 /month

Positive

Cash Flow Estimate:

$2,090 /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

$1,179/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,928

$1,044,980

2025

$362,500

$682,480

$1,044,980

Tax History

Year

Tax Paid

Assessed Value

2024

$8,928

$1,044,980

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Right Start Mortgage Inc

Fha

$531,643

Yes

First

Feb 14, 2024

Mar 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$560,045

$484,935

46%

54%

$3,495/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,170/mo

$3,495/mo

$-325/mo

3.6%

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