Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,647,030

NAL Estimated Property Value

4054 Rochelle Drive, Dallas, TX, 75220

Off Market

3 Beds

2 Bath

1,332 Sq Ft

Single Family Residence

$281.53 / sqft

Built in 1951

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher

FlooringWood

Exterior

Lot Size7,770 sqft

Building Information

Year Built2020

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000525607000000

Lot Number12

SubdivisionGlenridge

Land UseResidential

Legal DescriptionGLENRIDGE ESTATES BLK 15/6147 LOT 12 INT202100126976 DD04292021 CO-DC 6147 015 01200 1006147 015

Census Tract009402

Assessed Land Value$550,000

Assessed Improvement Value$1,097,030

Assessment Year2025

About this property

Shown as lot only. Great location in Glenridge Estates in Midway Hollow.

Investor Tools

$1,647,030

Estimated Property Value

$884,662Estimated Mortgage Balance

$762,368Estimated Equity

46% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$9,882 /month

Positive

Cash Flow Estimate:

$3,294 /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

$2,829/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$25,709

$1,647,030

2025

$550,000

$1,097,030

$1,647,030

Tax History

Year

Tax Paid

Assessed Value

2024

$25,709

$1,647,030

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Willow Bend Mortgage Co

Conventional

$980,000

First

Apr 29, 2021

May 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$884,662

$762,368

46%

54%

$5,876/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$5,876/mo

$-3,904/mo

1.4%

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