B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$330,320

NAL Estimated Property Value

5200 Martel Avenue 33B, Dallas, TX, 75206

Off Market

2 Beds

2 Bath

1,083 Sq Ft

Condos / Townhouses

$235.46 / sqft

Built in 1983

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Double Oven

FlooringCarpet, Ceramic Tile

Exterior

Lot Size6.01 acres

Building Information

Year Built1983

Stories2

Roof Type104

Land Information

APN00C4750000BG00002

Lot Number1A

SubdivisionMonticello Crossroads Condo Ph1-3

Land UseResidential

Legal DescriptionMONTICELLO CROSSROADS CONDO PH1-3 BLK A/2937 LT 11-28 & 1A BLDG BG UNIT 2 CE 0.6492% INT201900236068 DD09042019 CO-DC 2937

Census Tract000300

Assessed Land Value$84,930

Assessed Improvement Value$245,390

Assessment Year2025

About this property

Beautiful first floor unit completely remodeled in 2018. All windows replaced along with all lighting, floors, appliances, water heater, tubs, etc. Fresh paint throughout. North facing unit filled with natural light. The kitchen has new appliances and quartz counters and opens to dining room. Living room has wood burning fireplace and doors leading to covered patio. Master bedroom has two large closets, new carpet. Master bath has two sinks, quartz counters. Guest bedroom has attached bath with quartz counters. Parking is available in carport space on west side attached to the unit and in available uncovered spots. One storage closet in carport is included with the condo. Buyer to verify all information.

Investor Tools

$330,320

Estimated Property Value

$0Estimated Mortgage Balance

$330,320Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,982 /month

Positive

Cash Flow Estimate:

$661 /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

$347/month

$372/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,513

$330,320

2025

$84,930

$245,390

$330,320

Tax History

Year

Tax Paid

Assessed Value

2024

$2,513

$330,320

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Americas Wholesale Lndr

Unknown

$65,550

First

N/A

Jun 2033

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$330,320

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$372/mo

+$1,558/mo

7.0%

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