Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Main property image
A
NoAgentList RatingHow are grades calculated? Info
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$495,000

10218 Fairway Vista Dr, Rowlett, TX, 75089

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,922 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$126.21 / sqft
Year BuiltBuilt in 2003

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Vinyl

Exterior

Lot Size10,167 sqft

Building Information

Year Built2003
Stories2
Roof Type105
Garage Spaces2

Land Information

APN440235600O31R0000
Lot Number31R
SubdivisionWaterview Ph 8c Replat
Land UseResidential
Legal DescriptionWATERVIEW PH 8C REPLAT BLK O LT 31R INT202200238374 DD09022022 CO-DC 0235600O31R00 1CW0235600O
Census Tract018143
Assessed Land Value$90,000
Assessed Improvement Value$405,650
Assessment Year2025

About this property

This spacious, single-family home in the sought-out Waterview community features an open floor plan and high ceilings that will make you fall in love as soon as you walk inside. You will notice a skylight located in the center of the home providing plenty of natural lighting during the day. The captivating open concept kitchen and living space to the large master bedroom combination of this home is a rare find. This property features an extra large backyard with a deck and pergola. A dedicated office or study room, ideal for those who work from home or for kids to do their schoolwork is a plus. You will love the large game room upstairs - a great space for the kids to play or to use as a home gym. This house also has a media room to catch up on your favorite shows or movies. A large community pool and parks are ideal for kids and adults alike. Situated in a family-friendly neighborhood, you can take a stroll by the neighborhood park down the street with your kids or pets.

Investor Tools

Property Icon
$495,650
Estimated Property Value
$489,850Estimated Mortgage Balance
$39,187Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,974 /month
Positive
Cash Flow Estimate:
$991 /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
$1,199/month
$675/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,904
$495,650
2025
$90,000
$405,650
$495,650
No

Tax History

Year
Tax Paid
Assessed Value
2024
$11,904
$495,650

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexa Mortgage Llc
Conventional
$489,850
No
First
Sep 2, 2022
Oct 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$456,463
$39,187
7%
92%
$2,937/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,620/mo
$3,612/mo
+$8/mo
8.8%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Rowlett

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

10218 Fairway Vista Dr | Property Details | No Agent List