Street View

1view

Owner Contacts

$2,086,000

NAL Estimated Property Value

5321 Belmont Avenue, Dallas, TX, 75206

Off Market

4 Beds

5 Bath

4,765 Sq Ft

Single Family Residence

$335.78 / sqft

Built in 2016

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 4

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Double Oven, Gas Cooktop, Gas Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesFire Pit, Rain Gutters, Lighting

Lot Size7,500 sqft

Building Information

Year Built2016

Stories2

Roof Type106

Garage Spaces2

Land Information

APN00000191104000000

Lot Number5

SubdivisionHenderson Ave

Land UseResidential

Legal DescriptionHENDERSON AVE BLK 4/1975 LOT 5 BELMONT AVE INT202000168099 DD06262020 CO-DC 1975 004 00500 1001975 004

Census Tract001002

Assessed Land Value$405,000

Assessed Improvement Value$1,502,090

Assessment Year2025

About this property

BACK ON MARKET due to no fault of property. Located minutes from downtown Dallas & convenient to trendy restaurants and shops.Magnificent modern w-abundant natural light flowing throughout the open airy floor plan. Generous living spaces & stylish finishes promote a fantastic environment to relax or entertain.Kitchen is smartly equipped with seamless walnut cabinetry, Viking appliances & easy care quartz counter tops.First floor master bedroom suite with beautiful hardwood floors, Texas size custom closet, sleek shower and soaking tub are sure to please. The expertly equipped home theatre, lavishly landscaped tropical pool paradise w-attached spa, outdoor kitchen, misting system could make it easy to stay home.

Investor Tools

$2,086,000

Estimated Property Value

$920,190Estimated Mortgage Balance

$1,165,810Estimated Equity

55% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$12,516 /month

Positive

Cash Flow Estimate:

$4,172 /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

$3,704/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$34,023

$1,907,090

2025

$405,000

$1,502,090

$1,907,090

Tax History

Year

Tax Paid

Assessed Value

2024

$34,023

$1,907,090

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Tolleson Private Bank

Purchase Money Mortgage

$1,040,000

First

Jun 26, 2020

Jul 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$920,190

$1,165,810

55%

44%

$6,236/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,170/mo

$6,236/mo

$-3,066/mo

1.8%

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