$394,170
NAL Estimated Property Value929 S Rosemont Avenue, Dallas, TX, 75208
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size7,792 sqft
Building Information
Year Built1926
Stories1
Roof Type105
Garage Spaces4
Land Information
APN00000277282000000
Lot Number9
SubdivisionTerrace Home
Land UseResidential
Legal DescriptionTERRACE HOME BLK E/3541 LOT 9 INT202100283461 DD09202021 CO-DC 3541 00E 00900 2003541 00E
Census Tract005200
Assessed Land Value$200,000
Assessed Improvement Value$194,170
Assessment Year2025
About this property
COMING SOON! Investor Special! TENANT OCCUPIED. Located in North Oak Cliff, minutes from Bishop Arts! Front house is updated and offers 2 Beds and 1 Bath with beautiful re-finished hardwoods. Kitchen features SS appliances and Granite counters. Continue out back to the 2 story guest house which has 2 bedrooms, 1 and a half baths. The first floor has a large open living area, Kitchen and half bath. The upstairs features both bedrooms and full bath. Stay tuned!...
Investor Tools
$394,170
Estimated Property Value
$276,321Estimated Mortgage Balance
$117,849Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,365 /month
Positive
Cash Flow Estimate:
$788 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$898/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,810
$394,170
2025
$200,000
$194,170
$394,170
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,810
$394,170
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Union Home Mortgage Corp
Conventional
$280,000
No
First
Aug 8, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,321
$117,849
29%
70%
$1,679/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,679/mo
+$893/mo
7.8%
