A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,169,820

NAL Estimated Property Value

11141 Rosser Road, Dallas, TX, 75229

$1,197,043 ARV

Off Market

3 Beds

4 Bath

3,672 Sq Ft

Single Family Residence

$208.33 / sqft

Built in 1970

Property Lead Type:

Off-Market ListARV FlipHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesTrash Compactor, Disposal, Gas Range, Microwave, Refrigerator, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesBalcony, Rain Gutters, Lighting

Lot Size21,384 sqft

Building Information

Year Built1970

Stories1

Roof Type105

Garage Spaces4

Land Information

APN00000584473000000

Lot Number2

SubdivisionMidway Hills 4 7th Inst

Land UseResidential

Legal DescriptionMIDWAY HILLS 4 7TH INST BLK 5/6409 LOT 2 INT202000164185 DD06222020 CO-DC 6409 005 00200 1006409 005

Census Tract009609

Assessed Land Value$843,750

Assessed Improvement Value$326,070

Assessment Year2025

About this property

Unique custom home is situated on a quiet, gorgeous creek lot offering stunning views from various points of the home. This property presents a rare opportunity to own a home that leaves you feeling like you are worlds away while you are actually in the heart of Dallas. Location offers a short commute to downtown, a stone's throw from Dallas's most prestigious private schools, easy access to Northaven Trail, & walking distance to top rated Withers Elementary. Between the interesting architecture, the fabulous location, and the tranquil creek lot this property is a MUST EXPERIENCE!

Investor Tools

$1,169,820

Estimated Property Value

$285,599Estimated Mortgage Balance

$884,221Estimated Equity

75% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$1,197,042

Rent-to-Value Ratio: 0.72%

Rent Estimate

$7,019 /month

Positive

Cash Flow Estimate:

$2,340 /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

$1,576/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$13,068

$1,169,820

2025

$843,750

$326,070

$1,169,820

Tax History

Year

Tax Paid

Assessed Value

2024

$13,068

$1,169,820

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Frost Bank

Stand Alone Second / Subordinate Position

$305,400

First

Nov 29, 2022

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$285,599

$884,221

75%

24%

$1,832/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,832/mo

+$140/mo

2.0%

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