Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$793,000

NAL Estimated Property Value

5531 Willis Ave, Dallas, TX, 75206

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,453 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$533.38 / sqft
Year BuiltBuilt in 1923

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Refrigerator
FlooringTile, Wood

Exterior

Lot Size7,800 sqft

Building Information

Year Built1923
Stories1
Roof Type105
Garage Spaces2

Land Information

APN00000186502000000
Lot Number19
SubdivisionVickery Place
Land UseResidential
Legal DescriptionVICKERY PLACE BLK 16/1929 LT 19 INT202200275875 DD10202022 CO-DC 1929 016 01900 1001929 016
Census Tract001001
Assessed Land Value$468,000
Assessed Improvement Value$305,680
Assessment Year2025

About this property

Wonderful Vickery Place Craftsman style home completely renovated in 2019-2020. Open living, dining and kitchen with an abundance of natural light streaming through the new windows. The kitchen features all Thermador Appliances, custom cabinetry, fixtures and an island with seating. An oversized primary suite is split from other bedrooms and has an ensuite bathroom with a separate tub and shower, walk in closet and storage. Beautiful hardwood floors throughout, two car garage and pool sized backyard.

Investor Tools

Property Icon
$793,000
Estimated Property Value
$576,906Estimated Mortgage Balance
$216,094Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,758 /month
Positive
Cash Flow Estimate:
$1,586 /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
$1,464/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,608
$773,680
2025
$468,000
$305,680
$773,680
No

Tax History

Year
Tax Paid
Assessed Value
2024
$13,608
$773,680

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$618,000
No
First
Oct 20, 2022
Nov 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$576,906
$216,094
27%
73%
$3,706/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,430/mo
$3,706/mo
$-1,276/mo
3.7%

City: Dallas

5531 Willis Ave | Property Details | No Agent List