Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$650,000

7168 Cosgrove Dr, Dallas, TX, 75231

$662,769 ARV

Off Market

4 Beds

3 Bath

2,490 Sq Ft

Single Family Residence

$261.04 / sqft

Built in 1970

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesTrash Compactor, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Vented Exhaust Fan

FlooringCarpet, Ceramic Tile, Hardwood

Exterior

Lot Size9,310 sqft

Building Information

Year Built1970

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000793908700000

Lot Number4

SubdivisionMerriman Park

Land UseResidential

Legal DescriptionMERRIMAN PARK ESTS BLK B/8130 LT 4 INT202500032870 DD2142025 CO-DC 8130 00B 00400 3DA8130 00B

Census Tract007824

Assessed Land Value$400,000

Assessed Improvement Value$506,060

Assessment Year2025

About this property

Welcome to your dream home in highly sought after Merriman Park Estates! This stunning 4 bedroom, 3 bath home has been completely updated and is move in ready. Tons of natural light, spacious living room with gorgeous hardwood floors throughout! Gourmet kitchen, custom cabinetry and stainless steel appliances, perfect for entertaining. The primary suite is a true retreat with dual vanities and a walk in closet. 4th bedroom can be a secondary living room or office!

Investor Tools

$929,000

Estimated Property Value

$788,500Estimated Mortgage Balance

$142,775Estimated Equity

15% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$662,769

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,574 /month

Positive

Cash Flow Estimate:

$1,858 /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

$1,262/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,504

$906,060

2025

$400,000

$506,060

$906,060

Tax History

Year

Tax Paid

Assessed Value

2024

$10,504

$906,060

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cmg Mortgage Inc

Conventional

$788,500

First

Mar 18, 2026

Apr 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$786,225

$142,775

15%

85%

$4,728/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$4,728/mo

$-2,756/mo

2.5%

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