NoAgentList RatingHow are grades calculated?

6view

Owner Contacts

$826,000

NAL Estimated Property Value

4005 Rosa Rd, Dallas, TX, 75220

Off Market

3 Beds

2 Bath

1,630 Sq Ft

Single Family Residence

$521.47 / sqft

Built in 1950

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Refrigerator

Exterior

Lot Size12,068 sqft

Building Information

Year Built1950

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000524095000000

Lot Number1

SubdivisionMidway Highlands

Land UseResidential

Legal DescriptionMIDWAY HIGHLANDS BLK A/6145 LOT 1 INT202400253078 DD12122024 CO-DC 6145 00A 00100 1006145 00A

Census Tract009402

Assessed Land Value$450,000

Assessed Improvement Value$365,630

Assessment Year2025

About this property

Darling Midway Hollow gem with 3 bedrooms and 2 bathrooms on an oversized corner lot with exquisite trees! This home boasts many darling updates and has a backyard that you have to see to believe. It also has an office, 2 car garage and is walkable to Central Market and several restaurants. The kitchen, den and living areas are all open and have incredible natural light. There are french doors leading out to the back porch which has a built in grill and cooking station. There is also a pergola situated along a beautiful flagstone walkway. This home is perfect for entertaining inside and out and is a rare find in sought after Midway Hollow!

Investor Tools

$826,000

Estimated Property Value

$1,888,995Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,100 /month

Positive

Cash Flow Estimate:

$1,700 /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

$1,218/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,483

$815,630

2025

$450,000

$365,630

$815,630

Tax History

Year

Tax Paid

Assessed Value

2024

$10,483

$815,630

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

The First National Bank Of Ballinger

Commercial

$1,900,000

First

Jan 13, 2026

Jan 2029

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,888,995

N/A

229%

$11,392/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$11,392/mo

$-9,420/mo

2.9%

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