Street View

1view

Owner Contacts

$382,000

5941 Bryan Parkway, Dallas, TX, 75206

Off Market

2 Beds

1 Bath

1,176 Sq Ft

Single Family Residence

$242.35 / sqft

Built in 1927

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesGas Range, Refrigerator

FlooringCarpet, Laminate, Wood

Exterior

Lot Size4,704 sqft

Building Information

Year Built1927

Stories1

Roof Type105

Land Information

APN00000182089000000

Lot Number2

SubdivisionMunger Place

Land UseResidential

Legal DescriptionMUNGER PLACE BLK 18/1870 E PT LT 2 ACS 0.108 INT202100202392 DD07022021 CO-DC 1870 018 00200 1001870 018

Census Tract001101

Assessed Land Value$174,050

Assessed Improvement Value$128,220

Assessment Year2025

About this property

CHARMING 1927 BUNGALOW NEAR SWISS AVENUE HISTORIC DISTRICT. CLOSE TO ARTS DISTRICT, MAIN BAYLOR HOSPITAL & SMU! Mature Trees & Cozy Front Porch Welcome You! Original Hardwood Floors stretch Living & Dining Areas. Living Area features a Brick Fireplace & Rich Molding. Dining has Wall of Built-Ins & Decorative Chandelier with Dimmer Switch. Enclosed Back Patio offers Perfect Spot for Office, Additional Living Space or Storage. Two Bedrooms both with Closets & Ceiling Fans Share Full Bath with Pedestal Sink & Jetted Tub. Backyard features a Storage Shed surrounded by Board on Board Wood Fence. Extended Driveway for Parking. Updated Panel Box 2018, Water Heater 2017, Roof 2012, Replaced Sewer Lines under Home 2008.

Investor Tools

$382,000

Estimated Property Value

$0Estimated Mortgage Balance

$171,349Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,292 /month

Positive

Cash Flow Estimate:

$764 /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

$525/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,391

$302,270

2025

$174,050

$128,220

$302,270

Tax History

Year

Tax Paid

Assessed Value

2024

$4,391

$302,270

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Fairway Independent Mortgage Corp

Conventional

$232,000

First

Jul 2, 2021

Aug 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$210,651

$171,349

44%

55%

$1,391/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,930/mo

$1,391/mo

+$539/mo

6.1%

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