1view

Owner Contacts

$535,000

NAL Estimated Property Value

5620 Belmont Avenue 5, Dallas, TX, 75206

Off Market

3 Beds

3 Bath

1,806 Sq Ft

Condos / Townhouses

$248.62 / sqft

Built in 2006

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, Electric Oven, Gas Cooktop, Microwave

FlooringCarpet, Wood

Exterior

Lot Size1,271 sqft

Building Information

Year Built2006

Stories2

Roof Type105

Garage Spaces2

Land Information

APN002072000803B0000

Lot Number3B

SubdivisionBelmont Townhomes

Land UseResidential

Legal DescriptionBELMONT TOWNHOMES BLK 8/2072 LT 3B INT202000310640 DD11062020 CO-DC 2072 008 03B00 3DA2072 008

Census Tract001002

Assessed Land Value$76,260

Assessed Improvement Value$458,740

Assessment Year2025

About this property

Location, location, location. 5620 Belmont is an opportunity to step our of your home and onto one of Dallas's most pedestrian-friendly streets densely packed with our most popular local restaurants and shopping. With the convenience of 2-stories, this home boasts 3 bedrooms upstairs and spacious living on the first floor. The open floor plan includes - crisp white cabinets, tasteful granite counters, stainless steel appliances, custom french shutters and true hardwood floors. In addition, the owner's upgraded the backyard with a pet sensibility, outfitting it with a deck and synthetic grass. 5620 Belmont is move-in ready, the only thing left to do is to take advantage of one of Dallas' favorite neighborhoods!

Investor Tools

$535,000

Estimated Property Value

$326,696Estimated Mortgage Balance

$208,304Estimated Equity

38% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,210 /month

Positive

Cash Flow Estimate:

$1,070 /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

$930/month

$205/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,491

$535,000

2025

$76,260

$458,740

$535,000

Tax History

Year

Tax Paid

Assessed Value

2024

$8,491

$535,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guild Mortgage Co

Conventional

$365,500

First

Nov 6, 2020

Dec 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$326,696

$208,304

38%

61%

$2,192/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,430/mo

$2,397/mo

+$33/mo

5.5%

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