$740,000
NAL Estimated Property Value5725 Goodwin Avenue, Dallas, TX, 75206
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Tankless Water Heater
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size7,050 sqft
Building Information
Year Built1930
Stories2
Roof Type105
Garage Spaces1
Land Information
APN00000203290000000
SubdivisionDelmar Heights
Land UseResidential
Legal DescriptionDELMAR HEIGHTS BLK 1/2162 LT 7 INT202100085951 DD03252021 CO-DC 2162 001 00700 1002162 001
Census Tract000202
Assessment Year2025
About this property
Great opportunity for income producing full duplex in highly desired M street areas. Each unit has 2 bedrooms, one bath, one living and dinning room and fire place. Gas range in kitchen. Tankless water heater for down stair unit. Hard wood floor through the house. Open floor plan. 2nd floor with open balcony, spacious back yard for entertaining. Open parking lot and one storage at back. Ready to move in.
Investor Tools
$740,000
Estimated Property Value
$938,626Estimated Mortgage Balance
$740,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,440 /month
Positive
Cash Flow Estimate:
$1,480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,579/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,243
$682,000
2025
N/A
N/A
$682,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,243
$682,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quick Lending Llc
Commercial
$954,000
No
First
Jun 13, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$938,626
N/A
0%
127%
$5,720/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,170/mo
$5,720/mo
$-2,550/mo
5.1%
