4view

Owner Contacts

$215,000

NAL Estimated Property Value

5818 E University Boulevard 209, Dallas, TX, 75206

Off Market

2 Beds

2 Bath

951 Sq Ft

$189.17 / sqft

Built in 1962

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator

FlooringCeramic Tile, Vinyl

Exterior

Private Pool

Lot Size3.51 acres

Building Information

Year Built1962

Stories1

Roof Type105

Land Information

APN00000394277180000

SubdivisionWilliamsburg I Condominium

Land UseResidential

Legal DescriptionWILLIAMSBURG I CONDOMINIUMS BLK 1/5406 BLDG G APT 209 & 1.115% CE INT202100129368 DD04302021 CO-DC 5406 001 000 1005406 001

Census Tract007914

Assessed Land Value$68,280

Assessed Improvement Value$140,940

Assessment Year2025

About this property

Location! Location! Location! Remodeled 2 bedroom, 2 bath condo with laundry inside unit! This is great for SMU students, first time buyers, anyone looking to downsize! An upstairs unit, close to one of the multiple courtyard. Large greenbelt across the street for your animals (also really close to White Rock Lake), very large and well-maintained pool, and covered assigned parking. Walk to SMU Boulevard and Greenville. Lots of restaurants and bars within walking distance! HOA includes water, trash, landscaping, bldg insurance and maintenance fees.

Investor Tools

$215,000

Estimated Property Value

$154,112Estimated Mortgage Balance

$60,888Estimated Equity

28% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,290 /month

Positive

Cash Flow Estimate:

$430 /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

$336/month

$238/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,952

$209,220

2025

$68,280

$140,940

$209,220

Tax History

Year

Tax Paid

Assessed Value

2024

$2,952

$209,220

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$170,720

First

Apr 30, 2021

May 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$154,112

$60,888

28%

72%

$1,024/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$1,262/mo

+$668/mo

10.8%

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