Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$239,000

5831 Sandhurst Lane B, Dallas, TX, 75206

Off Market

2 Beds

2 Bath

1,147 Sq Ft

Condos / Townhouses

$226.68 / sqft

Built in 1967

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Refrigerator

FlooringTile, Wood

Exterior

Private Pool

Lot Size3.82 acres

Building Information

Year Built1967

Stories1

Roof Type105

Land Information

APN00000394295000000

Lot Number1-2

SubdivisionSandhurst Plaza Condominiums

Land UseResidential

Legal DescriptionSANDHURST PLAZA CONDOMINIUMS BLK 6/5406 LTS 1 & 2 BLDG E UNIT 5831-B & 1.31% OF CE INT202400083752 DD04252024 CO-DC 5406 006

Census Tract007914

Assessed Land Value$87,240

Assessed Improvement Value$147,900

Assessment Year2025

About this property

Updated 2 bedroom unit include new floors, paint, stainless steel appliances, and washer & dryer included which is rare for this community. Both bedrooms come with large walk in closets and private en suite bathrooms. Property comes with 2 assigned covered parking spaces. Gated community complete with a pool, clubhouse, and is within walking distance to SMU, Central Market, and Old Town shopping & restaurants.

Investor Tools

$239,000

Estimated Property Value

$0Estimated Mortgage Balance

$70,562Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,560 /month

Positive

Cash Flow Estimate:

$520 /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

$548/month

$285/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,384

$235,140

2025

$87,240

$147,900

$235,140

Tax History

Year

Tax Paid

Assessed Value

2024

$5,384

$235,140

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Pnc Bank Na

Conventional

$175,000

First

Apr 24, 2024

May 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$168,438

$70,562

29%

70%

$1,050/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$1,335/mo

+$595/mo

9.7%

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