NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$221,760

NAL Estimated Property Value

5150 Amesbury Drive 123, Dallas, TX, 75206

Off Market

2 Beds

2 Bath

1,008 Sq Ft

Condos / Townhouses

$167.66 / sqft

Built in 1970

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Microwave

FlooringCeramic Tile, Vinyl

Exterior

Private Pool

Lot Size3.66 acres

Building Information

Year Built1970

Stories1

Roof Type105

Land Information

APN00000394307820000

Lot Number2

SubdivisionArrangement Condominium

Land UseResidential

Legal DescriptionARRANGEMENT CONDOMINIUM BLK 11/5406 LT 2 BLDG E UNIT 123 CE 1.30% INT201900281011 DD10182019 CO-DC 5406 011 00200 1005406 011

Census Tract007913

Assessed Land Value$82,800

Assessed Improvement Value$138,960

Assessment Year2025

About this property

Large interior condominium with 2 full bathrooms, Large living and dining area, nice sized master with walk-in closet, tile and vinyl flooring throughout, large covered fenced in patio with storage. Close to grocery stores, restaurants, White Rock Lake, DART station, and much more. Don't miss this one!

Investor Tools

$221,760

Estimated Property Value

$2,399Estimated Mortgage Balance

$219,361Estimated Equity

98% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,331 /month

Positive

Cash Flow Estimate:

$444 /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

$505/month

$325/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,956

$221,760

2025

$82,800

$138,960

$221,760

Tax History

Year

Tax Paid

Assessed Value

2024

$4,956

$221,760

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Ameritex Residential Mtg Inc

N/A

$32,300

N/A

First

Sep 19, 1997

Oct 2027

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$2,399

$219,361

98%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$325/mo

+$1,605/mo

10.4%

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