6view

Owner Contacts

$454,560

NAL Estimated Property Value

3932 Rosser Sq, Dallas, TX, 75244

Off Market

2 Beds

2 Bath

1,866 Sq Ft

$241.1 / sqft

Built in 1980

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Electric Oven, Gas Cooktop, Disposal, Gas Water Heater, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters

Lot Size4,800 sqft

Building Information

Year Built1980

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000808580000000

Lot Number1

SubdivisionRosser Village Rev

Land UseResidential

Legal DescriptionROSSER VILLAGE REV BLK AA/8387 LT 1 INT202200312052 DD12092022 CO-DC 8387 0AA 00100 1DA8387 0AA

Census Tract009608

Assessed Land Value$85,000

Assessed Improvement Value$369,560

Assessment Year2025

About this property

Beautiful ONE STORY garden style home available in Rosser Park. Walk in through the entry and experience the two open living areas with soaring ceilings,wood floors,and floor to ceiling fireplace. Dining room sits adjacent to second living area with charming brick accent wall. Upgraded kitchen has plenty of cabinet and countertop space, granite countertops, Dacor gas cooktop,Bosch dishwasher, GE oven and built in microwave. Convenient eat in kitchen overlooks decked patio and grassy area. Relax in the spacious master bedroom with ensuite bath and approx, 10X13 walk in closet. Master bath boasts dual sinks,tub and separate shower. Can't beat this location as home sits inside 635 with easy access to DFW and Love Field airports, also close to many private schools.HOA provides pool (redone in 2022),tennis courts and clubhouse. Roof replaced 2018.

Investor Tools

$454,560

Estimated Property Value

$404,375Estimated Mortgage Balance

$50,185Estimated Equity

11% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,727 /month

Positive

Cash Flow Estimate:

$909 /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

$542/month

$1,800/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,225

$454,560

2025

$85,000

$369,560

$454,560

Tax History

Year

Tax Paid

Assessed Value

2024

$4,225

$454,560

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Prosperity Bank

Conventional

$431,650

First

Dec 9, 2022

Jan 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$404,375

$50,185

11%

89%

$2,588/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,940/mo

$4,388/mo

$-2,448/mo

5.1%

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