facebook


Go Pro
+ Submit+ Submit a Deal
Home

/

Deals

/

Texas

/

Single Family Residence

/

Loan

/

4222 Willow Grove Road

Updated Oct 9, 2026

Eduardo Cohen & Eric Smelcer Provide $3.19M Construction Loan For Dallas Single Family Home
FINANCEDSingle Family Residence

Eduardo Cohen & Eric Smelcer Provide $3.19M Construction Loan For Dallas Single Family Home

4222 Willow Grove Road

$3,188,249

$359/SF

Building Size

8,864 SF

Asset Type

Single Family Residence

Closing

Feb 13, 2025

About this deal

AI

The property asset involved in the transaction is located at 4222 Willow Grove Road, Dallas. This single-family residence encompasses a total square footage of 8,864. The loan secured for this property was $3,188,249, categorized as a construction loan.

Summary of transaction details:

  • Property Type: Single Family
  • Transaction Amount: $3,188,249
  • Lender: Eduardo Cohen & Eric Smelcer – RBI Private Lending
  • Loan Type: Construction
  • Closing Details: Closed at 82.5% LTC
  • Interest Rate: 9.99% – Interest Only

Key individuals involved in the deal include Eduardo Cohen and Eric Smelcer, who served as the representatives for RBI Private Lending in this transaction. Their collaboration facilitated the successful acquisition of financing for the property development.

On the Map

Open live map

$3,188,249

$359/SF

Single Family Residence

View full map

Players

Eduardo Cohen

RBI Mortgages

Lender

$24.2M

vol

7 deals

Lender
RBI Mortgages
RBI MortgagesLender
Bilt advertisement

Dallas Single Family Residence Market Snapshot

Boundary boundary · Single Family Residence · Loan transactions

Loading comparables…

Deal FAQ

About $359 per square foot on a published $3.2M for 8,864 square feet (2025).

Visit Eduardo Cohen to view all their deals.

Purchase Price

Annual NOI

Loan Amount

Interest Rate (%)

Loan Term (yrs)

Down Payment (%)

Cap Rate

4.98%

Cash-on-Cash

-1.42%

Monthly Payment

$14,164

Annual Debt Svc

$169,964

Annual Cash Flow

$-11,334

DSCR

0.93

More Deals

Nearby Markets