NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$551,000

NAL Estimated Property Value

4037 Roswell Street, Dallas, TX, 75219

Off Market

1 Beds

1 Bath

1,700 Sq Ft

Duplex

$311.76 / sqft

Built in 1924

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Gas

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Microwave

FlooringWood

Exterior

Lot Size4,425 sqft

Building Information

Year Built1924

Stories2

Roof Type105

Garage Spaces1

Land Information

APN00000149062000000

Lot Number8

SubdivisionRaymond P Caruth

Land UseResidential

Legal DescriptionRAYMOND P CARUTH BLK 2A/1324 LT 8 INT202200186484 DD07012022 CO-DC 1324 02A 00800 1DA1324 02A

Census Tract000605

Assessed Land Value$331,880

Assessed Improvement Value$74,360

Assessment Year2025

About this property

Don’t miss this FULL Duplex on a unique gated street in the heart of Oak Lawn. Rent it out or live in one unit & rent the other. Pictures displayed in listing are for Unit 4039. On the right side of the duplex, Unit 4039 is available for showings only and was updated in 2021 (interior only), has an open floor plan 1 bed, 1 bath, big bedroom, spacious kitchen, dining, living & with a separate outdoor entrance. All furniture in Unit 4039 is available for sale too as it is currently an Airbnb property. Unit 4037 is currently occupied by tenants (not available for showings) that have a lease in place till September 2022. Near Turtle Creek & the Katy Trail.Convenient to Love Field, DT, the Medical & Design Districts.

Investor Tools

$551,000

Estimated Property Value

$350,484Estimated Mortgage Balance

$200,516Estimated Equity

36% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,306 /month

Positive

Cash Flow Estimate:

$1,102 /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

$958/month

$100/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,736

$406,240

2025

$331,880

$74,360

$406,240

Tax History

Year

Tax Paid

Assessed Value

2024

$8,736

$406,240

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Firstcapital Bank Of Texas Na

Open End Mortgage / Open End With Future Advance Clause

$386,750

First

Jun 2, 2021

Jun 2026

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$350,484

$200,516

36%

64%

$2,319/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,570/mo

$2,419/mo

+$1,151/mo

7.8%

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