NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$621,000

NAL Estimated Property Value

7812 Roper Street 103, Dallas, TX, 75209

Off Market

2 Beds

3 Bath

2,070 Sq Ft

Condos / Townhouses

$219.32 / sqft

Built in 2020

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Other, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan

FlooringCeramic Tile, Concrete, Wood

Exterior

Exterior FeaturesBalcony, Other

Lot Size10,146 sqft

Building Information

Year Built2019

Stories3

Roof Type106

Garage Spaces2

Land Information

APN00C62300000000103

Lot Number8

Land UseResidential

Legal Description7812 ROPER STREET CONDOS BLK A/4822 LT 8 UNIT 103 CE%20 INT202300158170 DD08032023 CO-DC 4822 000 00800 1DA4822 000

Census Tract007102

Assessed Land Value$121,750

Assessed Improvement Value$499,250

Assessment Year2025

About this property

Fresh, modern townhomes in Inwood Park. 7812 Roper features an exterior of white brick, metal, and stained wood. An immaculate interior composed of bright white walls, wood floors, large glass, and modern recessed lighting. 1st Floor-WORK- functional home-office space overlooking your grass backyard. 2nd Floor-ENTERTAIN- large open living concept! Kitchen features flat front cabinetry, quartz counters, SS appliances, and wine fridge. 3rd Floor-SLEEP- 2 bedrooms. Master suite has extended ceilings with clerestory windows and spa shower. Walk to Drake’s, NHS & Jose!

Investor Tools

$621,000

Estimated Property Value

$534,278Estimated Mortgage Balance

$86,722Estimated Equity

13% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,726 /month

Positive

Cash Flow Estimate:

$1,242 /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

$1,153/month

$248/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,726

$621,000

2025

$121,750

$499,250

$621,000

Tax History

Year

Tax Paid

Assessed Value

2024

$10,726

$621,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Sfmc Lp

Conventional

$562,500

First

Aug 3, 2023

Sep 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$534,278

$86,722

13%

86%

$3,373/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,880/mo

$3,621/mo

$-1,741/mo

3.6%

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