1view

Owner Contacts

$568,000

NAL Estimated Property Value

205 E Rogers Street, Arlington, TX, 76011

Off Market

3 Beds

2 Bath

3,181 Sq Ft

$204.02 / sqft

Built in 2022

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms 2

AppliancesDishwasher, Disposal, Gas Range, Tankless Water Heater

FlooringCeramic Tile, Hardwood

Exterior

Exterior FeaturesBuilt-in Barbecue, Gas Grill, Rain Gutters, Lighting

Lot Size7,275 sqft

Building Information

Year Built2021

Garage Spaces2

Land Information

APN24600--2R

Lot Number2R

SubdivisionMaddry Addition

Land UseResidential

Legal DescriptionMADDRY ADDITION LOT 2R

Census Tract121704

Assessed Land Value$29,136

Assessed Improvement Value$450,864

Assessment Year2025

About this property

Buyer financing fell through right before closing. Additional upgrades have been made including a staircase in the living room area. Modern farm style home in the entertainment district of Arlington, tx. This home can be owner occupied or a party host home for AIRBNB The home features 3 bedrooms, 2 offices, game room, and outdoor kitchen, with gas grill, hibachi grill, large burner, sink, and mini fridge. Outdoor fireplace for a cozy entertainment area with friends. 3181 sqft, two story ceilings, designer touches, upgraded light fixtures. Its must see!!! great deal for the price. NO CORNERS CUT!! Grand master shower with marble tile. Kitchen cabinets measure 10 ft. tall, neutral colors throughout, 8ft garage for trucks, basketball court, walk-in pantry, big utility room, over sized laundry room, 2x6 wall framing with spray foam insulation, including the garage. Too many features to list. Walking distance to the DALLAS COWBOYS STADIUM. Mins. from globe life stadium, and Texas live.

Investor Tools

$568,000

Estimated Property Value

$465,921Estimated Mortgage Balance

$102,079Estimated Equity

17% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,894 /month

Positive

Cash Flow Estimate:

$1,298 /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

$1,140/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,841

$480,000

2025

$29,136

$450,864

$480,000

Tax History

Year

Tax Paid

Assessed Value

2024

$10,841

$480,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First United Bank & Trust Co

Conventional

$500,000

First

Sep 28, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$465,921

$102,079

17%

82%

$2,998/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area