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

$790,000

NAL Estimated Property Value

1125 Waterside Cir, Rockwall, TX, 75087

$959,815 ARVInfo
Off MarketInfo
Beds5 Beds
Baths4 Bath
Baths4,460 Sq Ft
price_per_sqft$188.32 / sqft
Year BuiltBuilt in 2005

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 5Bathrooms Full 5
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating GasHeating Gas
CoolingCooling
AppliancesDishwasher, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Refrigerator
FlooringCarpet, Tile

Exterior

Private PoolPrivate Pool
Exterior FeaturesBuilt-in Barbecue, Rain Gutters, Lighting, Misting System, Outdoor Kitchen, Storage
Lot Size14,680 sqft

Building Information

Year Built2010
Stories1
Garage Spaces3

Land Information

APN3976-000C-0015-00-0R
Lot Number15
SubdivisionHillcrest Shores Phase Three
Land UseResidential
Legal DescriptionHILLCREST SHORES PHASE THREE, BLOCK C, LOT 15
Census Tract040101
Assessed Land Value$131,300
Assessed Improvement Value$657,719
Assessment Year2025

About this property

Stunning 5-Bedroom Home with Pool & Outdoor Oasis! This elegant residence offers the perfect blend of luxury, comfort, & convenience, ideal for families & entertainers alike. With 5 generously sized bdrms & 4 full baths, this home provides ample space for family & guests. Enjoy endless fun in the expansive game room, perfect for hosting game nights. The backyard is a true retreat featuring a sparkling pool with a waterfall, relaxing hot tub, & covered porch. The outdoor kitchen is perfect for summer barbecues. Located behind is a serene greenbelt, offering privacy & picturesque views. This home is nestled in a peaceful cul-de-sac, yet conveniently close to the beautiful Lake Ray Hubbard, providing easy access to boating, fishing, & lakeside activities. Solar panels will be paid off at closing offering the buyer monthly savings on electricity bills. Don't miss the opportunity to own this exceptional property. Experience luxury living in Rockwall with all the amenities you could desire.

Investor Tools

Property Icon
$790,000
Estimated Property Value
$741,383Estimated Mortgage Balance
$48,617Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$959,814
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,039 /month
Positive
Cash Flow Estimate:
$1,680 /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
$1,422/month
$430/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,112
$789,019
2025
$131,300
$657,719
$789,019
No

Tax History

Year
Tax Paid
Assessed Value
2024
$13,112
$789,019

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Barrett Financial Group Llc
Conventional
$766,550
No
First
Jul 24, 2024
Aug 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$741,383
$48,617
6%
94%
$4,596/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$5,026/mo
$-2,016/mo
4.6%

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: Rockwall

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1125 Waterside Cir | Property Details | No Agent List