NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$731,000

NAL Estimated Property Value

5515 Goodwin Avenue, Dallas, TX, 75206

Off Market

3 Beds

2 Bath

1,459 Sq Ft

Single Family Residence

$335.85 / sqft

Built in 1926

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

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

FlooringCeramic Tile, Wood

Exterior

Lot Size8,000 sqft

Building Information

Year Built1926

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000198154000000

Lot Number65

SubdivisionVickery Place

Land UseResidential

Legal DescriptionVICKERY PLACE BLK 1/2075 LT 65 INT202000313826 DD10292020 CO-DC 2075 001 06500 1002075 001

Census Tract000300

Assessed Land Value$560,000

Assessed Improvement Value$124,390

Assessment Year2025

About this property

Fabulous opportunity to own this home located in one of the most sought after areas of M-Streets. Charming 3 bedroom, 2 bath home flows nicely with open and airy feel. Hardwoods throughout & updated master bath. Relax on the over sized deck and spacious back yard. Additions to the home include detached garage that is currently being used as game room - man cave . Close proximity to Katy trail, Dart, great restaurants and shops on Greenville and the Knox Henderson Area. Photos are reflective of when it was occupied. Now vacant so will show differently.

Investor Tools

$731,000

Estimated Property Value

$441,998Estimated Mortgage Balance

$289,002Estimated Equity

39% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,386 /month

Positive

Cash Flow Estimate:

$1,462 /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

$1,161/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,273

$684,390

2025

$560,000

$124,390

$684,390

Tax History

Year

Tax Paid

Assessed Value

2024

$10,273

$684,390

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mid-American Mortgage Inc

Conventional

$495,492

First

Oct 29, 2020

Nov 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$441,998

$289,002

39%

60%

$2,971/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,430/mo

$2,971/mo

$-541/mo

4.0%

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