NoAgentList RatingHow are grades calculated?

1view

$899,000

5319 Willis Ave, Dallas, TX, 75206

$942,560 ARV

Off Market

4 Beds

4 Bath

3,000 Sq Ft

Single Family Residence

$299.67 / sqft

Built in 2000

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Double Oven, Gas Cooktop, Gas Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringCarpet, Stone, Wood

Exterior

Lot Size7,800 sqft

Building Information

Year Built2000

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000187243000000

Lot Number24

SubdivisionVickery Place

Land UseResidential

Legal DescriptionVICKERY PLACE BLK 14/1938 LOT 24 INT202100201628 DD07022021 CO-DC 1938 014 02400 1001938 014

Census Tract001001

Assessed Land Value$546,000

Assessed Improvement Value$536,230

Assessment Year2025

About this property

Beautiful Tudor with modern updates and original charm in Vickery Place Conservation District! Prime location, walking distance to the fabulous shops of Knox-Henderson, steps away from Lower Greenville and minutes to Downtown Dallas! Recently remodeled and meticulously maintained, this home features four bedrooms and four full baths, with an added bonus room! Light and bright kitchen completely remodeled with farmhouse sink, quartz countertops, fabulous pendant lighting, SS KitchenAid appliances, dual ovens, hardwood floors, butlers pantry with wine fridge! Second level features large master bedroom suite with his and her closets, double vanities, frameless shower and soaking tub. This home is a MUST SEE!

Investor Tools

$1,248,000

Estimated Property Value

$640,000Estimated Mortgage Balance

$666,895Estimated Equity

49% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$942,559

Rent-to-Value Ratio: 0.72%

Rent Estimate

$7,488 /month

Positive

Cash Flow Estimate:

$2,496 /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

$2,093/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$18,878

$1,082,230

2025

$546,000

$536,230

$1,082,230

Tax History

Year

Tax Paid

Assessed Value

2024

$18,878

$1,082,230

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

The American National Bank Of Texas

Conventional

$640,000

First

Jul 2, 2021

Aug 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$581,105

$666,895

53%

47%

$3,838/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,170/mo

$3,838/mo

$-668/mo

3.0%

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