NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$431,000

3509 Luallen Dr, Carrollton, TX, 75007

Off Market

4 Beds

2 Bath

1,977 Sq Ft

Single Family Residence

$182.04 / sqft

Built in 1983

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Microwave

FlooringLinoleum

Exterior

Lot Size9,601 sqft

Building Information

Year Built1983

Stories1

Roof Type105

Garage Spaces2

Land Information

APNR50081

Lot Number2

SubdivisionRosemeade Addn 5

Land UseResidential

Legal DescriptionROSEMEADE ADDN 5 BLK 36 LOT 2

Census Tract021612

Assessed Land Value$110,477

Assessed Improvement Value$307,644

Assessment Year2025

About this property

HIGHLY DESIRED ROSEMEADE ADDITION 1 STORY with 4 bedrooms, 2 bathrooms, 1,977 square feet, 2 car garage, which sits on a .22 acre lot! Don't miss the opportunity to purchase this lovely home ready for new owners. This home was built & lived in by 1 owner! Updates include front & back doors recently replaced, painted all rooms, recently replaced most flooring with luxury vinyl planks, scraped & repainted ceilings, installed recessed lighting in several rooms, updated kitchen countertops & backsplash, painted kitchen cabinets, updated light fixtures in most rooms, & replaced bathrooms mirrors. As you enter, you'll immediately notice the large dining w access from kitchen, huge & inviting family room w vaulted ceilings & brick fireplace w gas starter, light & bright kitchen w double-oven & electric cooktop w above microwave, breakfast nook w built-in hutch, huge walk-in pantry, primary bedroom w his & her sinks & closets, large hall bath w double sink vanity, garage extras, fantastic yard

Investor Tools

$431,000

Estimated Property Value

$325,000Estimated Mortgage Balance

$122,306Estimated Equity

25% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,586 /month

Positive

Cash Flow Estimate:

$862 /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

$416/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,837

$418,121

2025

$110,477

$307,644

$418,121

Tax History

Year

Tax Paid

Assessed Value

2024

$2,837

$418,121

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Fairway Independent Mortgage Corp

Conventional

$325,000

First

Aug 11, 2023

Sep 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$308,694

$122,306

28%

72%

$1,949/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,730/mo

$1,949/mo

+$781/mo

7.6%

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