B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$621,000

NAL Estimated Property Value

4031 Roswell Street, Dallas, TX, 75219

Off Market

1 Beds

1 Bath

2,092 Sq Ft

Duplex

$250.96 / sqft

Built in 1924

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 1

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Tankless Water Heater

FlooringCeramic Tile, Wood

Exterior

Lot Size4,300 sqft

Building Information

Year Built1924

Stories2

Roof Type105

Garage Spaces1

Land Information

APN00000149065000000

Lot Number9

SubdivisionRaymond P Caruth

Land UseResidential

Legal DescriptionRAYMOND P CARUTH BLK 2A/1324 LT 9 INT202200059183 DD02172022 CO-DC 1324 02A 00900 1DA1324 02A

Census Tract000605

Assessed Land Value$322,500

Assessed Improvement Value$95,000

Assessment Year2025

About this property

Charming full duplex, beautifully remodeled & high end technology! Located on gated street, within short distance to shops, Katy Trail, & nightlife. The home is currently set up as a single family home, with systems added to easily switch utilities from single family to full duplex! Updated kitchen with granite & SS appliances, re-textured walls, refinished hardwoods, baths have heated flooring, newer cabinets & tile, triple-pane windows & added insulation for energy efficiency, newer garages, HVAC systems & Hardie siding. Wired for Ethernet, Alarm, surround speakers, camera system, HDMI. Double support in walls for extra support. Great for investment or as your new home!

Investor Tools

$621,000

Estimated Property Value

$338,519Estimated Mortgage Balance

$282,481Estimated Equity

45% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,726 /month

Positive

Cash Flow Estimate:

$1,242 /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

$1,001/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,907

$417,500

2025

$322,500

$95,000

$417,500

Tax History

Year

Tax Paid

Assessed Value

2024

$8,907

$417,500

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Absolute Mortgage & Lending

Conventional

$375,000

First

Apr 5, 2021

May 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$338,519

$282,481

45%

55%

$2,249/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,170/mo

$2,249/mo

$-79/mo

4.2%

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