Last 24 Hours
$1,228,000
NAL Estimated Property Value10421 Rosser Rd, Dallas, TX, 75229
Off Market
4 Beds
3 Bath
3,228 Sq Ft
Single Family Residence
$263.01 / sqft
Built in 1957Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesRefrigerator, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Slate, Wood
Exterior
Private PoolExterior FeaturesStorage
Lot Size17,784 sqft
Building Information
Year Built1957
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00000585124000000
Lot Number8
SubdivisionWalnut Hill Park 3
Land UseResidential
Legal DescriptionWALNUT HILL PARK 3 BLK A/6415 LT 8 INT202100082258 DD03122021 CO-DC 6415 00A 00800 1006415 00A
Census Tract009500
Assessed Land Value$800,280
Assessed Improvement Value$238,210
Assessment Year2025
About this property
Nestled on almost half an acre beneath a canopy of trees & welcomed by a circular drive,this spacious home features open concept living space with beautiful hand-scraped hardwoods throughout.With 2 large living areas,one with vaulted ceilings & views to the backyard,this home is perfect for entertaining & today's family living.The updated kitchen features granite c-tops, custom cabinets, double oven & gas range.Split bedroom layout with primary on one side and 3 bedrooms on opposite side.One bedroom features an updated en-suite bath with walk in shower.The backyard is a private sanctuary with pool & separate yard & play area for kids.Located in a prime location convenient to private schools and the Tollway!
Investor Tools
$1,228,000
Estimated Property Value
$549,014Estimated Mortgage Balance
$678,986Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,368 /month
Positive
Cash Flow Estimate:
$2,456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,779/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,206
$1,038,490
2025
$800,280
$238,210
$1,038,490
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,206
$1,038,490
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$628,000
No
First
Mar 12, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$549,014
$678,986
55%
45%
$2,440/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$2,440/mo
+$132/mo
2.5%
12.4%