$447,922
NAL Estimated Property Value1095 Shores Blvd, Rockwall, TX, 75087
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size6,708 sqft
Building Information
Year Built2000
Stories1
Garage Spaces1
Land Information
APN3428-000B-0004-00-0R
Lot Number4
SubdivisionCrestview Phase 1 The Shores
Land UseResidential
Legal DescriptionCRESTVIEW PHASE 1 (THE SHORES), BLOCK B, LOT 4
Census Tract040101
Assessed Land Value$141,400
Assessed Improvement Value$306,522
Assessment Year2025
About this property
Get ready to be amazed at this two story home nestled in the wonderful town of Rockwall. Most of this home has been updated and you will notice the difference at first glance when you walk into the entry way, updated January 2023. The neighborhood features tons of activities for the young and old from golf, tennis, swimming, and much more. Come check this one out before it’s too late! Buyer to verify schools, HOA, taxes, sqft
Investor Tools
$447,922
Estimated Property Value
$296,647Estimated Mortgage Balance
$151,275Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,817 /month
Positive
Cash Flow Estimate:
$939 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$715/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,344
$447,922
2025
$141,400
$306,522
$447,922
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,344
$447,922
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$315,000
No
First
Mar 24, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,647
$151,275
33%
66%
$1,889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$2,249/mo
+$761/mo
8.1%
