Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$540,000

NAL Estimated Property Value

4205 Roseland Avenue 201, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths1,800 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$260.56 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Cooktop, Electric Oven, Plumbed For Ice Maker
FlooringCarpet, Concrete, Wood

Exterior

Exterior FeaturesBalcony
Lot Size13,590 sqft

Building Information

Year Built2021
Stories3
Roof Type106
Garage Spaces2

Land Information

APN00C83820000B00201
Land UseResidential
Legal DescriptionROSELAND PATIOS CONDOS BLK 6/655 LT 1A BLDG B UNIT 201 CE%10 INT202200216427 DD08052022 CO-DC 0655 006 01A 1DA0655 006
Census Tract000801
Assessment Year2025

About this property

Nayar Homes presents Roseland Patios, a Luxury Condominium community. These homes feature a gorgeous spiral staircase up to your private rooftop terrace overlooking some of the best downtown views. All rooms have high ceilings with solid core doors. Abundant natural light from living room balcony. This home boasts quartz countertops, stainless steel appliances, hardwood floors, high-end lighting fixtures, upgraded bedroom carpet, full-sized garage & Smart home with Nest doorbell. Builder includes a 1-2-10 warranty. Completion estimated October 2021. Contact agent for details and pricing.

Investor Tools

Property Icon
$540,000
Estimated Property Value
$424,159Estimated Mortgage Balance
$115,841Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,240 /month
Positive
Cash Flow Estimate:
$1,080 /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
$935/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,517
$540,000
2025
N/A
N/A
$540,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,517
$540,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$456,000
No
First
Aug 5, 2022
Sep 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$424,159
$115,841
21%
79%
$2,734/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$2,734/mo
$-384/mo
5.2%

Learn About the Market: Opportunity in Dallas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~0.8%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$318,600

Unemployment Rate

Unemployment Rate

3.60%

Price Trend

Price Trend

~2–3% YoY growth

New Permits

New Permits

~5,500 units

City: Dallas

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

4205 Roseland Avenue 201 | Property Details | No Agent List