NoAgentList RatingHow are grades calculated?

1view

$600,000

5731 Ellsworth Ave, Dallas, TX, 75206

Off Market

2 Beds

1 Bath

1,428 Sq Ft

Single Family Residence

$420.17 / sqft

Built in 1945

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Trash Compactor, Built-In Refrigerator, Dishwasher, Disposal, Dryer, Gas Range, Gas Water Heater, Microwave

FlooringCeramic Tile, Wood

Exterior

Lot Size6,846 sqft

Building Information

Year Built1945

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000238039000000

Lot Number14

SubdivisionGreenville

Land UseResidential

Legal DescriptionGREENVILLE CREST ANNEX BLK 4/2891 LOT 14 INT202400264739 DD12302024 CO-DC 2891 004 01400 1002891 004

Census Tract000202

Assessed Land Value$444,990

Assessed Improvement Value$287,620

Assessment Year2025

About this property

MULTIPLE OFFERS RECEIVED!!! BEST AND FINAL DEADLINE IS FRIDAY DECEMBER 6TH AT NOON!! Pristine and well maintained Historic Tudor off Lower Greenville. Conveniently located to downtown, parks and walking distance to restaurants and shopping on Lower Greenville. Beautiful hardwood floors through out! Tons of natural light. Plantation shutters. Roof replaced in 2022. Newer 2 car garage with a half bath and upstairs loft that could easily be finished for an office. Beautiful red oak tree in the front yard. This home last sold in 1971!!!! Don't miss this opportunity to make this home yours! Seller has no survey.

Investor Tools

$732,610

Estimated Property Value

$520,000Estimated Mortgage Balance

$225,692Estimated Equity

29% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,396 /month

Positive

Cash Flow Estimate:

$1,465 /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

$941/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,631

$732,610

2025

$444,990

$287,620

$732,610

Tax History

Year

Tax Paid

Assessed Value

2024

$7,631

$732,610

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Champions Funding Llc

Conventional

$520,000

First

Dec 30, 2024

Jan 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$506,918

$225,692

30%

69%

$3,118/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,430/mo

$3,118/mo

$-688/mo

4.0%

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