B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$336,000

NAL Estimated Property Value

818 S Rosemont Ave, Dallas, TX, 75208

Off Market

2 Beds

1 Bath

1,292 Sq Ft

Single Family Residence

$181.81 / sqft

Built in 1925

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesGas Range, Gas Water Heater

FlooringTile, Wood

Exterior

Lot Size7,642 sqft

Building Information

Year Built1925

Stories1

Roof Type105

Land Information

APN00000277186000000

SubdivisionTerrace Home

Land UseResidential

Legal DescriptionTERRACE HOME BLK C/3539 LOT 5 INT202400057483 DD03212024 CO-DC 3539 00C 00500 2003539 00C

Census Tract005200

Assessment Year2025

About this property

We have multiple offers. Please submit all offers by midnight Friday 2-23. Located on a large lot, this Oak Cliff cottage is ready for you to bring your ideas and make it your own. While it needs TLC, a lot of the big-ticket items have already been taken care of. Foundation work was done in 2021. All new electrical system, to code, was installed in 2021. A new furnace was also installed in 2021. You’ll love the huge deck off the back of the house, perfect for entertaining. The combined living and dining area has tons of windows and the original hardwoods. The bedrooms are spacious and contain a lot of light as well. The room off the kitchen is perfect for a family room with access to the wrap around deck. This house is being sold AS-IS.

Investor Tools

$336,000

Estimated Property Value

$242,156Estimated Mortgage Balance

$93,844Estimated Equity

27% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,016 /month

Positive

Cash Flow Estimate:

$672 /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

$657/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,203

$277,520

2025

N/A

$277,520

Tax History

Year

Tax Paid

Assessed Value

2024

$6,203

$277,520

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$252,000

First

Mar 21, 2024

Apr 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$242,156

$93,844

27%

72%

$1,511/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,511/mo

+$54/mo

5.6%

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