Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    4001 Roseland Ave Dallas, TX 75204-4213

    • Apartment buildings
    • 9,716 SF
    • 0.15 lot acres
    OFF-MARKET
    Value Estimations
    $510,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-0817768
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Apartment buildings

    Property Details for 4001 Roseland Ave

    Year built
    2022
    Construction
    FRAME
    Lot size
    0.15 lot acres
    Property size
    9,716 SF
    Zone code
    Z164
    Property type
    Apartment buildings
    APN
    115582000000
    APU
    115582000000

    Description

    This exceptional 16-unit Class A apartment building, The Flats at Roseland, presents a compelling investment opportunity. Completed in 2024, this brand-new development boasts a prime location in Dallas, Texas, within the desirable Old East Dallas neighborhood. The property comprises two three-story buildings situated on a spacious 13,416-acre lot, offering a total of 12,736 square feet of living space. The meticulously designed units feature a mix of studio and one-bedroom floor plans, many with outdoor yards, balconies, and access to rooftop decks providing downtown views. High-end finishes throughout include full-size washer/dryers, modern lighting, spacious open floor plans, and kitchens equipped with stainless-steel appliances, custom cabinetry, and quartz countertops. Residents enjoy the convenience of reserved and covered parking, as well as available rental storage. The property's MF2 zoning ensures future flexibility. With a strong pro-forma NOI of $246,249 and a 5.00% pro-forma cap rate, this investment offers significant potential. Its proximity to Downtown Dallas, Knox Henderson, and Lower Greenville adds to its appeal, providing residents with easy access to a vibrant urban lifestyle. This is a rare chance to acquire a newly constructed, high-quality multifamily asset in a highly sought-after Dallas location.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $510,000

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Dallas
    County
    Dallas
    State
    Texas
    Longitude
    -96.7855
    Latitude
    32.8004
    CBSA code
    19100
    CBSA name
    DALLAS-FORT WORTH-ARLINGTON, TX METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $23,940
    $328,450
    $714,780
    $1,043,230
    -
    $328,450
    $714,780
    $1,043,230

    Comparable in this City

    • Value Estimation
      $970,000
      278,400 SF

      2707 Fitzhugh Ave

      APARTMENT HOUSE (5+ UNITS) • 278,400 SF
      2707 Fitzhugh Ave, Dallas, TX 75204-3247
      View Details
    • Value Estimation
      $690,000
      70,000 SF

      1500 Fitzhugh Ave

      APARTMENT HOUSE (5+ UNITS) • 70,000 SF
      1500 Fitzhugh Ave, Dallas, TX 75204-4826
      View Details
    • Value Estimation
      $315,000
      675 SF

      4034 Buena Vis St

      APARTMENT HOUSE (5+ UNITS) • 675 SF
      4034 Buena Vis St, Dallas, TX 75204-7804
      View Details
    • Value Estimation
      $645,000
      15,832 SF

      1516 Anx Ave

      APARTMENT HOUSE (5+ UNITS) • 15,832 SF
      1516 Anx Ave, Dallas, TX 75204-4958
      View Details
    • Value Estimation
      $790,000
      19,242 SF

      4515 Live Oak St

      APARTMENT HOUSE (5+ UNITS) • 19,242 SF
      4515 Live Oak St, Dallas, TX 75204-7045
      View Details
    • Value Estimation
      $745,000
      81,134 SF

      3839 Mckinney Ave, Unit 1

      APARTMENT HOUSE (5+ UNITS) • 81,134 SF
      3839 Mckinney Ave, Dallas, TX 75204-1413
      View Details

    Similar Nearby for Sale

    • $1,295,000
      0.29 Acres

      Dallas Apartment Building with Upgrades

      Historic 1916 Dallas apartment building with recent exterior upgrades.
      4425 Swiss Ave, Dallas, TX 75204
      View Details
    • New
      $3,095,000
      9,180 SF

      Dallas Townhome Building with Skyline Views

      Exclusive 5-unit townhome building in the heart of Dallas.
      2202 N Carroll Ave, Dallas, TX 75204
      View Details
    • $2,600,000
      0.49 Acres

      East Dallas Boutique Apartment Complex

      24-unit apartment complex in walkable East Dallas neighborhood, renovated in 2020.
      4526 Munger Ave, Dallas, TX 75204
      View Details
    • $1,059,000
      1,971 SF

      Refined LaTour Residence

      Elegantly remodeled 3-bedroom, 2-bath home with luxury amenities.
      3030 Mckinney Ave, Dallas, TX 75204
      View Details
    • $2,625,000
      0.15 Acres

      Five-Unit Townhome-Style Condo Building

      Investment opportunity in East Dallas with five townhome-style condos.
      1914 Ashby St, Dallas, TX 75204
      View Details
    • $600,000
      1,800 SF

      Dallas Condo in Live Oak

      Sleek 2-bedroom condo near downtown Dallas and Cedars District.
      4208 Live Oak St, Dallas, TX 75204
      View Details

    Similar Nearby for Lease

    • $4,000 /Mo
      2,150 SF

      Modern Townhome in Vibrant Dallas

      Luxurious townhome with rooftop views, near Uptown and Downtown.
      4406 Munger Ave, Dallas, TX 75204
      View Details
    • $1,900 /Mo
      600 SF

      Modern Lofts in Gated Community

      New, gated community lofts near Knox Henderson and Uptown Dallas.
      2702 Carroll Ave, Dallas, TX 75204
      View Details
    • $1,150 /Mo

      Studio Apartment Near Greenville

      Studio-style apartment near Greenville and Henderson with modern amenities.
      1901 N Fitzhugh Ave, Dallas, TX 75204
      View Details
    • $3,500 /Mo

      Contemporary Home Near Downtown Dallas

      Modern home with chef's kitchen, minutes from Downtown.
      4537 Lafayette St, Dallas, TX 75204
      View Details
    • $3,180 /Mo
      1,600 SF

      Corner Unit with Rooftop View

      Two-bedroom corner unit with rooftop and backyard near Uptown.
      2006 N Fitzhugh Ave, Dallas, TX 75204
      View Details
    • $1,800 /Mo

      Bryan Place Condo For Rent

      One-bedroom condo in Bryan Place, near Baylor Scott & White.
      3025 Bryan St, Dallas, TX 75204
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    4001 Roseland Ave
    Dallas, TX 75204-4213
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.