NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$987,000

5814 Ellsworth Avenue, Dallas, TX, 75206

Off Market

4 Beds

4 Bath

2,563 Sq Ft

Single Family Residence

$303.94 / sqft

Built in 1940

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Microwave

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesRain Gutters

Lot Size6,960 sqft

Building Information

Year Built1940

Stories2

Roof Type105

Garage Spaces3

Land Information

APN00000237811000000

SubdivisionStonewall Terrace

Land UseResidential

Legal DescriptionSTONEWALL TERRACE BLK 10/2887 LOT 4 INT202100152698 DD05052021 CO-DC 2887 010 00400 1002887 010

Census Tract000202

Assessment Year2025

About this property

Charm & Style are wrapped into this stunning home blocks from Greenville Restaurants & minutes to White Rock Lake! Craftman inspired exterior with modern twist inside. Open floorplan with gleaming hrdwd flrs. Kit is fully equipment for the cook with professional grade appliances & large work island. Study & guest suite down stairs. Upstairs are 2 bedrooms with Jack & Jill bath. Master suite is large with spa style bath. Playroom space is also featured on 2nd floor. Enjoy your outdoors in this private backyard with porch & outdoor patio space. 2 car detached garage along with electric driveway gate.Seller would like to be able to stay in property until mid July if possible. **Offers Due Sunday, April 18th 5pm**

Investor Tools

$987,000

Estimated Property Value

$0Estimated Mortgage Balance

$382,810Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,922 /month

Positive

Cash Flow Estimate:

$1,974 /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

$1,603/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$14,304

$810,550

2025

N/A

$810,550

Tax History

Year

Tax Paid

Assessed Value

2024

$14,304

$810,550

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Ntfn Inc

Conventional

$668,000

First

May 5, 2021

Jun 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$604,190

$382,810

38%

61%

$4,005/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,170/mo

$4,005/mo

$-835/mo

3.9%

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