1view

Owner Contacts

$444,000

NAL Estimated Property Value

5138 Westgrove Drive, Dallas, TX, 75248

Off Market

2 Beds

3 Bath

1,918 Sq Ft

$177.01 / sqft

Built in 1982

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony, Rain Gutters, Tennis Court(s)

Lot Size9.59 acres

Building Information

Year Built1982

Stories2

Roof Type104

Garage Spaces2

Land Information

APN00C41870000105138

Lot Number1

SubdivisionThe Lakes Of Bent Tree Condo

Land UseResidential

Legal DescriptionTHE LAKES OF BENT TREE CONDO BLK 8225 LT 1 BLDG K UNIT 5138 & 1.2438% CE INT202100029999 DD01292021 CO-DC 8225 000 001

Census Tract013611

Assessed Land Value$103,940

Assessed Improvement Value$308,430

Assessment Year2025

About this property

BUYER INCENTIVE! 6 months HOA paid by seller with executed contract by 7-15-19-credited at closing.MOVE IN READY end unit with 2 car garage and private entry in gated community-The Lakes of Bent Tree. This home has vaulted ceilings, abundant storage and lots of natural light. Upstairs the large landing area with built in bookshelves separates the Master suite with its private balcony and the guest bedroom and its own private bathroom. Downstairs is an entertainers dream with 2 living areas, dining room, kitchen, guest bath and outdoor patio. Not only is this home beautiful but energy efficient-with radiant barrier, pella windows, and extra attic insulation. Buyer and Buyers agent to verify all information.

Investor Tools

$444,000

Estimated Property Value

$314,617Estimated Mortgage Balance

$129,383Estimated Equity

29% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,664 /month

Positive

Cash Flow Estimate:

$888 /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

$478/month

$592/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,511

$412,370

2025

$103,940

$308,430

$412,370

Tax History

Year

Tax Paid

Assessed Value

2024

$3,511

$412,370

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

City Bank

Conventional

$248,800

First

Jan 29, 2021

Feb 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$314,617

$129,383

29%

71%

$2,054/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,810/mo

$2,646/mo

$-836/mo

4.9%

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