Last 24 Hours
$777,000
NAL Estimated Property Value5825 Belmont Avenue, Dallas, TX, 75206
Off Market
2 Beds
2 Bath
1,700 Sq Ft
$350 / sqft
Built in 1918Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Indoor Fireplace
Heating Central
CoolingAppliancesDishwasher, Disposal
FlooringWood
Exterior
Lot Size9,860 sqft
Building Information
Year Built1918
Stories1
Roof Type105
Land Information
APN00000183847000000
Lot Number18
SubdivisionBelmont
Land UseResidential
Legal DescriptionBELMONT SUBURBAN BLK 15/1891 LT 18 INT202100360481 DD12022021 CO-DC 1891 015 01800 1001891 015
Census Tract001101
Assessed Land Value$460,960
Assessed Improvement Value$272,250
Assessment Year2025
About this property
Attention lovers of 100 year old Craftsman Bungalow’s! This classic single story home (needs some TLC work), has so much potential in this 2bed, 2bath 2LA in main house, with amazing front porch on huge 200 foot deep lot! Don’t miss the cool separate 600SQFT guest quarters in rear set up as a 1 bed 1 bathroom cottage (great rental income). Huge living room, over-sized dining, breakfast nook with built-ins. High ceilings, hardwood floors, large windows. Spacious bedrooms. Being SOLD “as is” for quick sale. Just needs the right person to bring this piece of East Dallas History back to life!
Investor Tools
$777,000
Estimated Property Value
$538,702Estimated Mortgage Balance
$238,298Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,662 /month
Positive
Cash Flow Estimate:
$1,554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,626/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,630
$733,210
2025
$460,960
$272,250
$733,210
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,630
$733,210
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$587,700
No
First
Dec 2, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$538,702
$238,298
30%
69%
$3,524/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,930/mo
$3,524/mo
$-1,594/mo
3.0%
12.4%