1view

Owner Contacts

$499,000

NAL Estimated Property Value

5622 Worth Street, Dallas, TX, 75214

Off Market

3 Beds

2 Bath

1,573 Sq Ft

Single Family Residence

$222.5 / sqft

Built in 1910

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Plumbed For Ice Maker, Gas Water Heater

FlooringCeramic Tile, Wood

Exterior

Lot Size7,500 sqft

Building Information

Year Built1910

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000161461000000

SubdivisionJunius Heights

Land UseResidential

Legal DescriptionJUNIUS HEIGHTS BLK 9/1591 LOT 6 INT202000061341 DD03022020 CO-DC 1591 009 00600 1001591 009

Census Tract001301

Assessment Year2025

About this property

Super cute Junius Heights Craftmans. Old world charm with a blend of modern day amenities. Inviting front porch, tree lined street, excellent drive up. Mature trees, large backyard. Detached newer garage with storage. Ample parking on front driveway as well. Inside equally as inviting! Abundance of windows for a light and bright interior. Wonderful floor plan. Generous sized bedrooms, two living areas. Large kitchen with granite counters. Newer cabinets, ss appliances. Lots of storage. Rich hardwoods throughout. Updated bathrooms.Numerous updates by the current seller. Too many to list. See media. Great location to Downtown, Uptown and major free way access. No Survey available.

Investor Tools

$499,000

Estimated Property Value

$146,370Estimated Mortgage Balance

$352,630Estimated Equity

70% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,994 /month

Positive

Cash Flow Estimate:

$998 /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

$806/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,172

$456,300

2025

N/A

$456,300

Tax History

Year

Tax Paid

Assessed Value

2024

$7,172

$456,300

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Summit Funding Inc

Conventional

$125,000

First

Mar 2, 2020

Apr 2035

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$146,370

$352,630

70%

29%

$978/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,210/mo

$978/mo

+$1,232/mo

5.3%

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