NoAgentList RatingHow are grades calculated?

495Days on Market

1view

$575,000

1035 Rollover Circle, Gilchrist, TX, 77617

On Market

3 Beds

2 Bath

1,723 Sq Ft

Single Family Residence

$333.72 / sqft

Built in 2009

Property Lead Type:

Must-SellAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Half 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesWater Heater, Disposal, Convection Oven, Microwave, Electric Range, Dishwasher, Dryer, Refrigerator, Washer

FlooringCarpet, Tile

Exterior

Exterior FeaturesDock

Lot Size24,690 sqft

Building Information

Year Built2009

Stories1

Roof Type105

Garage Spaces8

Land Information

APN6180-0000-0010-000

Lot Number10

SubdivisionRollover By The Bay

Land UseResidential

Legal DescriptionABST 64 PAGE 6 LOT 10 ROLLOVER ON THE BAY

Census Tract723900

Assessed Land Value$247,390

Assessed Improvement Value$247,194

Assessment Year2025

About this property

Opportunity for an amazing residence, or an investment. This home comes furnished, and is currently being used as a vacation rental. Annual revenue on booking services is $85K, with an estimated additional personal bookings of $5K. There are currently 30K in bookings that are growing daily that you would be buying. Seller only has this property, so you take over the AirBnB account with 4.9 star rating and a past customer database that repeatedly rents. Turnkey investment comes with housekeeping, maintenance, and lawncare if you want. This is a popular rental because there are almost zero bay properties that are situated like this property for fishing. 110 foot dock with new LED lights open to the bay. Catch redfish all night! New roof, kitchen appliances, fresh paint, new lvp floors, new hot tub, new back doors. Driveway is long enough for a trailer, king bed in master, queen beds in bedroom 2 and 3, 2 queen sleeper sofas in living room. This is a very unique opportunity on the bay!

Investor Tools

$570,000

Estimated Property Value

$0Estimated Mortgage Balance

$182,884Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,450 /month

Positive

Cash Flow Estimate:

$1,150 /month

Interested in this property?

Randall Sullivan

Keller Williams Realty-FM

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,303/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$12,792

$494,584

2025

$247,390

$247,194

$494,584

Tax History

Year

Tax Paid

Assessed Value

2024

$12,792

$494,584

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mid-American Mortgage Inc

Conventional

$428,000

First

Jun 18, 2021

Jul 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$387,116

$182,884

32%

68%

$2,567/mo

Learn About the Market: Opportunity in Texas

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 This Area