Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    5470 Ellsworth Ave, Unit 18 Dallas, TX 75206

    Sponsored
    For Sale
    Under Contract
    $425,000

    Improved Land - Dallas, TX

    Lot size:
    0.10 Acres
    Days on Market:
    249
    Last Refresh:
    Feb 1 at 3:06 am

    Property Features for 5470 Ellsworth Ave

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active Under Contract
    APN
    1216duke
    Lot size
    0.10 Acres

    Taxes and HOA fees

    Expense value
    2000
    Expense
    Home Owner Assessments Fee
    Expense freq.
    Annually

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Bobby Weatherford

    Weatherford Co (214) 361-8614

    Listing agent Bobby Weatherford (214) 728-1281

    Listing date May 29, 2025

    MLS# 20951692 Listing URL

    Copyright © 2026 North Texas Real Estate Information Systems, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Residential Lots in Dallas Community

    M Street Village is a new intown community in Dallas, featuring twenty residential lots in a prime location. The property is situated a few blocks south of Mockingbird and three blocks east of Central Expressway. Its location provides convenient access to various amenities, including SMU, DART, Glencoe Park, Katy Trail, and Greenville Avenue, all within walking distance. A short 5-10 minute drive will take you to Uptown Downtown, the new Goldman Sachs offices, White Rock Lake, NorthPark Mall, numerous grocery stores, and the four major hospitals in Dallas. The available lot is 0.0987 acres. Homes will range from 2,000 to 3,500 square feet. Construction is scheduled to begin this summer.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Services of Hope Association Or Organization

    Suggested Use

    Realty agency Restaurant Law Firm Spa & Massage Dental Office Hair Salon Nail Salon Clothing Store Building Supply Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Dallas
    County
    Collin
    State
    Texas
    Longitude
    -96.774806
    Latitude
    32.833171

    Nearby Similar for Sale

    • New
      $1,499,992
      6,025 SF

      Income-Producing Mediterranean Style Dallas Duplex

      Dallas duplex perfect for Airbnb, generating revenue in sought-after area.
      5100 Mission Ave, Dallas, TX 75206
      View Details
    • New
      $1,799,995
      6,296 SF

      Contemporary Duplex in Dallas

      Income-producing duplex with modern features in a convenient Dallas location.
      2009/2011 N Prairie Ave, Dallas, TX 75204
      View Details
    • $648,500
      0.22 Acres

      Updated Duplex in Prime Location

      Spacious, updated duplex in Dallas with income potential.
      15825 El Estado Dr, Dallas, TX 75248
      View Details
    • $598,000
      0.32 Acres

      Dallas Duplex with Unique Features

      Rare duplex with health spa and updated interiors in Dallas.
      7604 Village Trail Dr, Dallas, TX 75254
      View Details
    • $3,499,999
      9,868 SF

      Hutchins Industrial Site on Expressway

      2.93-acre commercial-industrial site with frontage on South Central Expressway.
      10466 S Central Expy, Dallas, TX 75241
      View Details
    • $1,900,000
      0.16 Acres

      University Park Triplex Investment Opportunity

      Rare triplex in prime location with renovation and redevelopment potential.
      3441 Rosedale Ave, Dallas, TX 75205
      View Details
    • $13,500,000
      0.90 Acres

      Architectural Portfolio with Skyline Views

      One-acre urban compound with modern residence and historic commercial office.
      3502 Gillespie St, Dallas, TX 75219
      View Details
    • $575,000
      0.43 Acres

      Updated Duplex with Large Backyard

      Updated duplex in Dallas, suitable for multigenerational living.
      13301 Daystrom Ct, Dallas, TX 75243
      View Details
    • $5,900,000
      0.87 Acres

      Prime Dallas Industrial Opportunity

      Large lot near highways and convention center with development potential.
      1204 Powhattan St, Dallas, TX 75215
      View Details
    • $750,000
      0.18 Acres

      Dallas Multifamily Investment Opportunity

      Six-unit apartment building in Dallas, near freeways, dining, and entertainment.
      3020 South Blvd, Dallas, TX 75215
      View Details
    • $3,318,000
      0.12 Acres

      Newly Constructed Dallas Condo Community

      16-unit condo community in walkable Dallas location, rent-ready and vacant.
      435 W 9Th St, Dallas, TX 75208
      View Details
    • $675,000
      4,121 SF

      North Dallas Duplex Investment Opportunity

      Full duplex in North Dallas with strong rental potential.
      7641 Dentcrest Dr, Dallas, TX 75254
      View Details

    FAQs

    What type of property is this?
    Land - Residential lots in prime Dallas location near many amenities.
    Where is this land located?
    The property is located at 5470 Ellsworth Ave, Unit 18 Dallas, TX.
    What is the asking price?
    The asking price for this property is $425,000.
    What are key features of this property?
    This property features: - Prime Intown Location: Situated in M Street Village, a new community close to Mockingbird and Central Expressway.; - Walkable to Key Destinations: Short walk to SMU, DART, Glencoe Park, Katy Trail, and Greenville Avenue.; - Convenient Access: 5-10 minute drive to Uptown, Downtown, Goldman Sachs offices, White Rock Lake, NorthPark Mall, grocery stores, and major hospitals.
    (214) 728-1281
    Request Owner's contact information
    5470 Ellsworth Ave, Unit 18 Dallas, TX 75206
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    5470 Ellsworth Ave, Unit 18
    Dallas, TX 75206
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    5470 Ellsworth Ave, Unit 18 Dallas, TX 75206
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Bobby Weatherford
    Real Estate License ID: 0677192
    (214) 728-1281
    Learn more
    Google sign-in failed. Please try again or use another login method.