NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$904,000

NAL Estimated Property Value

5619 Ellsworth Avenue, Dallas, TX, 75206

Off Market

3 Beds

3 Bath

2,820 Sq Ft

Single Family Residence

$230.5 / sqft

Built in 2009

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave, Refrigerator, Vented Exhaust Fan

FlooringCarpet, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size4,094 sqft

Building Information

Year Built2008

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000238363000100

Lot Number10

SubdivisionHoffmans

Land UseResidential

Legal DescriptionHOFFMANS BLK C/2899 LT 10.1 ACS 0.094 WEST SIDE INT202000320136 DD11132020 CO-DC 2899 00C 01001 1002899 00C

Census Tract000300

Assessed Land Value$204,700

Assessed Improvement Value$637,420

Assessment Year2025

About this property

Move-in ready, single family attached w high ceilings & hardwood floors throughout, light & bright open floor plan ideal for entertaining. First floor features a spacious study & half bath plus open kitchen with stainless steel appliances, granite countertops, center island overlooking dining & family living with gas fireplace all with views of screened-in patio & freshly turfed backyard. Second floor has large, open living area, primary suite with oversized jetted bath, dual sinks & walk-in closet, two additional guest bedrooms & generous laundry room. Home is complete with fabulous screened-in porch, turfed yard & 2-car attached garage. Prime location & walkable to great shopping & dining on Lower-Greenville.

Investor Tools

$904,000

Estimated Property Value

$455,854Estimated Mortgage Balance

$448,146Estimated Equity

49% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,424 /month

Positive

Cash Flow Estimate:

$1,808 /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

$1,392/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$12,189

$842,120

2025

$204,700

$637,420

$842,120

Tax History

Year

Tax Paid

Assessed Value

2024

$12,189

$842,120

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Prosperity Home Mortgage Llc

Conventional

$510,000

First

Nov 13, 2020

Dec 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$455,854

$448,146

49%

50%

$3,058/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,430/mo

$3,058/mo

$-628/mo

3.2%

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