B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$335,000

10818 Nantucket Dr, Rowlett, TX, 75089

Off Market

3 Beds

2 Bath

1,706 Sq Ft

Single Family Residence

$196.37 / sqft

Built in 2001

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal

FlooringCarpet, Tile

Exterior

Exterior FeaturesRain Gutters, Private Yard

Lot Size6,490 sqft

Building Information

Year Built2001

Stories1

Roof Type105

Garage Spaces1

Land Information

APN440236100E0010000

Lot Number1

SubdivisionWaterview

Land UseResidential

Legal DescriptionWATERVIEW PH 12 BLK E LT 1 INT202500105920 DD05212025 CO-DC 0236100E00100 1CW0236100E

Census Tract018143

Assessed Land Value$90,000

Assessed Improvement Value$245,310

Assessment Year2025

About this property

BUYERS FINANCING FELL THROUGH!! Discounted rate options and no lender fee future refinancing may be available for qualified buyers of this home. JUST IN TIME FOR SUMMER FUN at the COMMUNITY WATER PARK!! Year Round Holiday Events Celebrated...This home is ideally situated on a corner lot, this charming single-story home boasts an inviting open-concept layout. The formal dining space offers flexibility, easily transforming into a home office or play area, while the kitchen features a secondary dining area, extensive counter space for meal prep, and endless cabinet storage. With 3 spacious bedrooms and 2 bathrooms, this home provides ample comfort and style. The large covered patio invites you to enjoy al fresco dining and provides a shaded retreat to relax and unwind outdoors. Situated just moments away from the prestigious Waterview Golf Club, this property offers both convenience and a picturesque setting. Don't miss the chance to make it yours!

Investor Tools

$335,310

Estimated Property Value

$227,000Estimated Mortgage Balance

$111,165Estimated Equity

32% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,012 /month

Positive

Cash Flow Estimate:

$671 /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

$603/month

$765/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,559

$335,310

2025

$90,000

$245,310

$335,310

Tax History

Year

Tax Paid

Assessed Value

2024

$5,559

$335,310

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Intouch Cu

Conventional

$227,000

First

May 21, 2025

Jun 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$224,145

$111,165

33%

67%

$1,343/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,770/mo

$2,108/mo

+$662/mo

9.9%

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