B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,625,990

NAL Estimated Property Value

5242 Willis Avenue, Dallas, TX, 75206

Off Market

2 Beds

2 Bath

1,470 Sq Ft

Single Family Residence

$261.9 / sqft

Built in 1924

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesBuilt-In Gas Range

FlooringWood

Exterior

Lot Size7,800 sqft

Building Information

Year Built2021

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000190597000000

Lot Number11

SubdivisionVickery Park

Land UseResidential

Legal DescriptionVICKERY PARK BLK 6/1973 LT 11 INT202200120990 DD04272022 CO-DC 1973 006 01100 1001973 006

Census Tract001002

Assessed Land Value$546,000

Assessed Improvement Value$1,079,990

Assessment Year2025

About this property

Attention Investors, builders & Developers. Great opportunity to create value on this 8000sf lot. Located in the heart of Vickery Park, this home is only minutes to Lower Greenville, Deep Ellum, Highland Park, Downtown Dallas & SMU. Come see it today!

Investor Tools

$1,625,990

Estimated Property Value

$705,301Estimated Mortgage Balance

$920,689Estimated Equity

56% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$9,756 /month

Positive

Cash Flow Estimate:

$3,252 /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

$2,970/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$27,513

$1,625,990

2025

$546,000

$1,079,990

$1,625,990

Tax History

Year

Tax Paid

Assessed Value

2024

$27,513

$1,625,990

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Catalyst Resource Group Inc

Credit Line (Revolving) / Heloc

$787,500

First

Dec 30, 2020

Dec 2021

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$705,301

$920,689

56%

43%

$4,722/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,170/mo

$4,722/mo

$-1,552/mo

2.3%

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