1view

$999,995

5622 Ellsworth Ave, Dallas, TX, 75206

Off Market

3 Beds

3 Bath

3,245 Sq Ft

Single Family Residence

$308.16 / sqft

Built in 2022

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Double Oven, Refrigerator

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size3,746 sqft

Building Information

Year Built2021

Stories2

Roof Type105

Garage Spaces2

Land Information

APN002906000B0060100

Lot Number6

Land UseResidential

Legal DescriptionWEBSTER & BOEDEKERS BLK B/2906 E 1/2 LT 6 ACS 0.086 INT202300054968 DD03212023 CO-DC 2906 00B 00600 1002906 00B

Census Tract000300

Assessed Land Value$187,300

Assessed Improvement Value$1,055,510

Assessment Year2025

About this property

Construction is complete and this single family attached is ready for new owners! Low maintenance property; just lock up and leave for weeks or months with no yard to worry about yet you have over 3200 square feet of living space inside to call home! Close to downtown Dallas, fine dining, NorthPark Mall, Mockingbird Station and mass transit, White Rock Lake and so much more. Open floor plan design downstairs. First floor office space. Two car garage. Master bedroom with ensuite bath and two additional bedrooms with a Jack and Jill bath are upstairs along with a game room or den. A must see! DON'T FORGET TO ASK ABOUT OUR SELLER INTEREST RATE BUY DOWN OPPORTUNITY!

Investor Tools

$1,242,810

Estimated Property Value

$731,250Estimated Mortgage Balance

$554,167Estimated Equity

41% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$7,457 /month

Positive

Cash Flow Estimate:

$2,486 /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

$2,843/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$27,904

$1,242,810

2025

$187,300

$1,055,510

$1,242,810

Tax History

Year

Tax Paid

Assessed Value

2024

$27,904

$1,242,810

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Silicon Valley Bank

Conventional

$731,250

First

Mar 21, 2023

Apr 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$688,643

$554,167

44%

55%

$4,385/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,430/mo

$4,385/mo

$-1,955/mo

2.3%

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