1view

Owner Contacts

$1,415,180

NAL Estimated Property Value

5405 Harbor Town Dr, Dallas, TX, 75287

Off Market

5 Beds

5 Bath

4,199 Sq Ft

$214.1 / sqft

Built in 1989

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 5

Bathrooms Full 5

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Cooktop, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters

Building Information

Year Built1989

Stories2

Roof Type105

Garage Spaces4

Land Information

APNR-2112-000-0010-1

Lot Number1

SubdivisionBent Tree North Phase I Section 10 Addit

Land UseResidential

Legal DescriptionBENT TREE NORTH PHASE I SECTION 10 ADDITION (CDA), BLK 1/8756, LOT 1

Census Tract031706

Assessed Land Value$612,000

Assessed Improvement Value$803,180

Assessment Year2025

About this property

One owner Harbor Town home in coveted Bent Tree North.. Half acre treed lot with creek view. Home boasts: high ceilings , open kitchen to family room, two fireplaces, two bedrooms down, three living areas, three car garage, and gorgeous pool yard with plenty of extra play area. Large spacious bedrooms Home to be sold AS IS and is an ESTATE PROPERTY.

Investor Tools

$1,415,180

Estimated Property Value

$1,190,363Estimated Mortgage Balance

$224,817Estimated Equity

15% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$8,491 /month

Positive

Cash Flow Estimate:

$2,830 /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

$1,443/month

$400/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,235

$1,415,180

2025

$612,000

$803,180

$1,415,180

Tax History

Year

Tax Paid

Assessed Value

2024

$10,235

$1,415,180

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Randolph Brooks Fcu

Conventional

$821,600

First

Mar 28, 2022

Apr 2037

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,190,363

$224,817

15%

84%

$7,660/mo

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