NoAgentList RatingHow are grades calculated?

1view

$849,000

10421 Rosser Rd, Dallas, TX, 75229

$960,772 ARV

Off Market

4 Beds

3 Bath

3,228 Sq Ft

Single Family Residence

$263.01 / sqft

Built in 1957

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesRefrigerator, Built-In Refrigerator, Convection Oven, Dishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker

FlooringCeramic Tile, Slate, Wood

Exterior

Private Pool

Exterior 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

$628,000Estimated Mortgage Balance

$678,986Estimated Equity

49% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$960,772

Rent-to-Value Ratio: 0.72%

Rent Estimate

$7,368 /month

Positive

Cash Flow Estimate:

$2,456 /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

$1,779/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

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

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%

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