1view

$500,000

5202 Capitol Avenue 1106, Dallas, TX, 75206

Off Market

2 Beds

3 Bath

1,777 Sq Ft

Condos / Townhouses

$281.37 / sqft

Built in 2016

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Range, Refrigerator, Warming Drawer

FlooringCarpet

Exterior

Exterior FeaturesBalcony

Lot Size14,819 sqft

Building Information

Year Built2016

Stories3

Roof Type106

Garage Spaces2

Land Information

APN00C28220520201106

Lot Number15A

Land UseResidential

Legal DescriptionHENDERSON WALK CONDOMINIUMS BLK A/1989 LT 15A ACS 0.3402 BLDG 5202 UNIT 1106 CE%5.99872 INT202200198810 DD07072022 CO-DC 1989

Census Tract000902

Assessed Land Value$48,890

Assessed Improvement Value$555,290

Assessment Year2025

About this property

*MULTIPLE OFFERS RECEIVED. BEST AND FINAL DUE SUNDAY, 3-6 by 5PM.* This updated townhome checks all the boxes with a prime location walkable to Henderson Ave restaurants and shopping. A rare corner unit with great curb appeal, a street-facing front entrance, gated front yard area and 2 car garage. The first floor features a flex space that makes a great office or workout room. The second floor is light and bright with an open concept kitchen and living space with lots of windows, high ceilings and a spacious balcony. Both bedrooms with updated en suite bathrooms are on the third floor - great for guests or roommates!

Investor Tools

$604,180

Estimated Property Value

$0Estimated Mortgage Balance

$178,700Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,625 /month

Positive

Cash Flow Estimate:

$1,208 /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

$1,377/month

$303/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$13,504

$604,180

2025

$48,890

$555,290

$604,180

Tax History

Year

Tax Paid

Assessed Value

2024

$13,504

$604,180

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Ark-La-Tex Financial Services Llc

Conventional

$461,600

First

Mar 5, 2022

May 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$425,480

$178,700

29%

70%

$2,768/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$3,071/mo

$-1,141/mo

3.8%

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