Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$753,000

NAL Estimated Property Value

5922 Llano Ave, Dallas, TX, 75206

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,278 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$429.58 / sqft
Year BuiltBuilt in 1925

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Range, Microwave, Convection Oven, Plumbed For Ice Maker, Refrigerator, Wine Cooler
FlooringCeramic Tile, Hardwood

Exterior

Lot Size7,519 sqft

Building Information

Year Built1925
Stories1
Roof Type105
Garage Spaces2

Land Information

APN00000183943000000
Lot Number6
SubdivisionBelmont
Land UseResidential
Legal DescriptionBELMONT SUBURBAN BLK 3/1893 LT 6 INT202400092241 DD05072024 CO-DC 1893 003 00600 1001893 003
Census Tract001101
Assessed Land Value$413,550
Assessed Improvement Value$188,450
Assessment Year2025

About this property

A very well-maintained, updated, move-in ready, and open-concept M-Streets Cottage has ample windows, 4 bright living areas, hand-scraped hardwood floors, granite countertops, SS appliances, bar, wine, and fridge, barn doors & a multi-tiered deck for entertaining. Primary bedroom has adjoining sitting area presently used as an office & would also be an ideal nursery or added sitting area. Newest features include a new attic door, new furnace, front door, lighting, appliances, completely new primary bathroom, electrical panel, interior paint, sprinkler system, and recent foundation leveling. Very close to Greenville Ave and Tietze Park. 10 min bike ride to the Katy Trail, White Rock Lake, and Mockingbird Station. It also has a super active and fun neighborhood association. Washer and dryer to convey with sale. The refrigerator is negotiable.

Investor Tools

Property Icon
$753,000
Estimated Property Value
$592,386Estimated Mortgage Balance
$160,614Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,518 /month
Positive
Cash Flow Estimate:
$1,506 /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
$1,440/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,521
$602,000
2025
$413,550
$188,450
$602,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$13,521
$602,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citibank Na
Conventional
$607,432
No
First
May 7, 2024
Jun 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$592,386
$160,614
21%
79%
$3,689/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,430/mo
$3,689/mo
$-1,259/mo
3.9%

Learn About the Market: Opportunity in Dallas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~0.8%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$318,600

Unemployment Rate

Unemployment Rate

3.60%

Price Trend

Price Trend

~2–3% YoY growth

New Permits

New Permits

~5,500 units

City: Dallas

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

5922 Llano Ave | Property Details | No Agent List