$729,600
NAL Estimated Property Value4202 Roseland 101, Dallas, TX, 75204
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet, Ceramic Tile, Concrete, Wood
Exterior
Lot Size6,098 sqft
Building Information
Year Built2018
Stories3
Roof Type106
Garage Spaces2
Land Information
APN00C62390000000101
Lot Number17A
Land UseResidential
Legal Description4202 ROSELAND CONDOMINIUM BLK 3/649 LT 17A ACS 0.139 UNIT 101 CE%33.33 INT202000015391 DD01102020 CO-DC 0649 003 01700
Census Tract000801
Assessed Land Value$101,620
Assessed Improvement Value$627,980
Assessment Year2025
About this property
Built by Tabak Homes; this exclusive community features 3 beautifully appointed homes. Each home features an amazing floor plan with first floor study or 3rd bedroom with full bath opening onto large, useable privacy backyard. Second floor features gorgeous kitchen with spacious living & dining and oversized balcony. Third floor features a large master suite with oversized closet and secondary bedroom with private bath. Each home has a private driveway and an abundance of natural light & design features. All in a prime East Dallas location!
Investor Tools
$729,600
Estimated Property Value
$281,787Estimated Mortgage Balance
$447,813Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,378 /month
Positive
Cash Flow Estimate:
$1,459 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,255/month
$325/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,415
$729,600
2025
$101,620
$627,980
$729,600
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,415
$729,600
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$322,500
No
First
Dec 27, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,787
$447,813
61%
39%
$1,934/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$2,259/mo
+$91/mo
3.9%
