1view

Owner Contacts

$839,000

NAL Estimated Property Value

5531 Vanderbilt Avenue, Dallas, TX, 75206

Off Market

3 Beds

2 Bath

1,480 Sq Ft

Single Family Residence

$402.03 / 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, Microwave, Plumbed For Ice Maker

FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size7,250 sqft

Building Information

Year Built1926

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000203833000000

Lot Number21

SubdivisionGreenland Hills 1st Section

Land UseResidential

Legal DescriptionGREENLAND HILLS 1ST SECTION BLK F/2174 LT 21 INT202400040188 DD02282024 CO-DC 2174 00F 02100 1DA2174 00F

Census Tract000300

Assessed Land Value$507,500

Assessed Improvement Value$117,500

Assessment Year2025

About this property

Charming 1926 cottage in the heart of Greenland HIlls. Open concept featuring renovated kitchen with center island, granite counters and stainless appliances. Hardwood floors throughout. Three bedrooms with beautiful updated master bath. White brick fireplace, plantation shutters, 2020 replaced roof. Wood deck and detached garage. Walk to Greenville Ave for shopping or restaurants. Minutes to Lakewood, White Rock Lake, SMU & downtown.

Investor Tools

$839,000

Estimated Property Value

$383,746Estimated Mortgage Balance

$455,254Estimated Equity

54% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,034 /month

Positive

Cash Flow Estimate:

$1,678 /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

$1,368/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$12,225

$625,000

2025

$507,500

$117,500

$625,000

Tax History

Year

Tax Paid

Assessed Value

2024

$12,225

$625,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Nathan Stern Lang 1992 Property Trust

Purchase Money Mortgage

$400,000

First

Feb 28, 2024

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$383,746

$455,254

54%

46%

$2,399/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,430/mo

$2,399/mo

+$31/mo

3.5%

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