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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$650,630

1170 Waterwood Circle, Rockwall, TX, 75087

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,892 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$110.43 / sqft
Year BuiltBuilt in 2005

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 4Bathrooms Full 4
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating GasHeating Gas
CoolingCooling
AppliancesDishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters
Lot Size11,718 sqft

Building Information

Year Built2005
Stories1
Garage Spaces2

Land Information

APN3976-000C-0024-00-0R
Lot Number24
SubdivisionHillcrest Shores Phase Three
Land UseResidential
Legal DescriptionHILLCREST SHORES PHASE THREE, BLOCK C, LOT 24
Census Tract040101
Assessed Land Value$131,300
Assessed Improvement Value$519,330
Assessment Year2025

About this property

If you need space inside and out here you go! 4 large bedrooms, game room, media room and extra hobby room, 3 car garage plus huge backyard. This home has the IT factor with gorgeous wood floors and plantation shutters throughout. The master bedroom is down plus study with 3 bedrooms and 2 baths upstairs perfect for kiddos. Large island kitchen with tons of cabinets and work space plus gas range and double ovens. Oversized pie shaped lot with a huge backyard. This home has great neighbors that have many gatherings in the cul-de-sac like cookouts and water balloon fun. Also close to very Emerald Bay Park for strolls around the pond and fishing. Located in exemplary Grace Hartman Elem and Williams Middle school.

Investor Tools

Property Icon
$650,630
Estimated Property Value
$0Estimated Mortgage Balance
$345,898Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,904 /month
Positive
Cash Flow Estimate:
$1,301 /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
$973/month
$425/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,420
$650,630
2025
$131,300
$519,330
$650,630
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,420
$650,630

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Efinity Financial Inc
Conventional
$343,000
No
First
Aug 19, 2020
Sep 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$304,732
$345,898
53%
47%
$2,057/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$2,482/mo
+$528/mo
5.6%

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...

1170 Waterwood Circle | Property Details | No Agent List