Street View

1view

Owner Contacts

$1,100,000

6235 Ellsworth Avenue, Dallas, TX, 75214

Off Market

4 Beds

3 Bath

3,081 Sq Ft

Single Family Residence

$357.03 / sqft

Built in 2018

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Double Oven, Gas Cooktop, Gas Oven, Gas Range, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan

FlooringWood

Exterior

Lot Size6,665 sqft

Building Information

Year Built2017

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000235393000000

Lot Number14

SubdivisionBel Air

Land UseResidential

Legal DescriptionBEL AIR BLK F/2869 LT 14 INT202100169391 DD06042021 CO-DC 2869 00F 01400 1002869 00F

Census Tract000201

Assessed Land Value$433,230

Assessed Improvement Value$918,800

Assessment Year2025

About this property

Stunning, Frank Lloyd Wright inspired, modern DREAM house was built custom with superior quality. Kitchen boasts ss appliances with gas stove, wine refrigerator and quartz countertops. Oversized windows lining the open- concept family & dining room provide incredible natural light. Upstairs is 3 bedrooms, including master & game room with another guest room downstairs with full bath. More features include Halo air purification, app controlled sprinkler system, 4 camera security system and SONOS sound system with speakers throughout and on back patio. Zoned to popular Mockingbird Elementary and walking distance to Saint Thomas Aquinas private school. Buyer to verify all measurements.

Investor Tools

$1,448,000

Estimated Property Value

$0Estimated Mortgage Balance

$650,518Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$8,688 /month

Positive

Cash Flow Estimate:

$2,896 /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

$2,449/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$22,150

$1,352,030

2025

$433,230

$918,800

$1,352,030

Tax History

Year

Tax Paid

Assessed Value

2024

$22,150

$1,352,030

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First United Bank & Trust Co

Conventional

$880,000

First

Jun 4, 2021

Jul 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$797,482

$650,518

44%

55%

$5,277/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,880/mo

$5,277/mo

$-2,397/mo

2.4%

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