1view

Owner Contacts

$711,000

NAL Estimated Property Value

6059 Ellsworth Avenue, Dallas, TX, 75206

Off Market

3 Beds

2 Bath

1,743 Sq Ft

$252.38 / sqft

Built in 1941

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Gas Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringWood

Exterior

Lot Size6,720 sqft

Building Information

Year Built1941

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000236968000000

Lot Number1

SubdivisionJackson Terrace

Land UseResidential

Legal DescriptionJACKSON TERRACE BLK 3/2875 LT 1 INT202200066768 DD03082022 CO-DC 2875 003 00100 1002875 003

Census Tract000202

Assessed Land Value$393,120

Assessed Improvement Value$287,780

Assessment Year2025

About this property

Walk to all East Dallas has to offer including the coveted Mockingbird Elementary! This delightful light filled cottage opens to a large living room with a wonderfully appointed kitchen that opens to the dining area. Beautifully appointed with picture frame moldings, hardwood floors (redone August 2019) and an updated master that boasts of a spectacular custom closet, a rare find in the M Streets. The sunroom overlooks the backyard oasis with pergola, large deck, and Koi pond. The oversized garage has a large space perfect for workshop, art studio or storage, it is ideally positioned to create a private back yard and easy back out. Roof replaced spring 2019.

Investor Tools

$711,000

Estimated Property Value

$599,137Estimated Mortgage Balance

$111,863Estimated Equity

15% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,266 /month

Positive

Cash Flow Estimate:

$1,422 /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

$1,174/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,535

$680,900

2025

$393,120

$287,780

$680,900

Tax History

Year

Tax Paid

Assessed Value

2024

$10,535

$680,900

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Primelending

Conventional

$650,000

First

Mar 3, 2022

Apr 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$599,137

$111,863

15%

84%

$3,898/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,430/mo

$3,898/mo

$-1,468/mo

4.1%

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