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

$970,164

NAL Estimated Property Value

1221 Whisper Rock Drive, Rockwall, TX, 75032

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,406 Sq Ft
price_per_sqft$263.95 / sqft
Year BuiltBuilt in 2020

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
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Double Oven, Gas Cooktop, Microwave
FlooringCarpet, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesRain Gutters, Lighting, Other, Outdoor Grill
Lot Size11,064 sqft

Building Information

Year Built2021
Stories1
Garage Spaces3

Land Information

APNS5371-000A-0028-00-0R
Lot Number28
SubdivisionWhisper Rock
Land UseResidential
Legal DescriptionWHISPER ROCK, BLOCK A, LOT 28
Census Tract040507
Assessed Land Value$150,000
Assessed Improvement Value$820,164
Assessment Year2025

About this property

Stunning 1 year old home. Great open concept with chefs kitchen. Enjoy the commercial grade appliances, 48 inch range, large island, dry bar with wine fridge, and the large windows with natural light. Close the electric shades in the house for privacy. Distressed beams in main living area add character. Master bedroom has en suite bathroom with his and her closets. Every bedroom has its own private bath. Step outdoors to a see the kitchen with barbecue grill, big Green Egg and wine refrigerator. If that's not enough, home also features a 15X30 pool and cabana with infrared heaters and electric. Three car garage, Large floored attic for storage. Rockwall ISD

Investor Tools

Property Icon
$970,164
Estimated Property Value
$634,834Estimated Mortgage Balance
$335,330Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,821 /month
Positive
Cash Flow Estimate:
$1,940 /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
$1,637/month
$600/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,791
$970,164
2025
$150,000
$820,164
$970,164
No

Tax History

Year
Tax Paid
Assessed Value
2024
$14,791
$970,164

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$638,250
No
First
Feb 2, 2022
Mar 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$634,834
$335,330
34%
65%
$4,138/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$4,738/mo
$-1,728/mo
3.7%

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...

1221 Whisper Rock Drive | Property Details | No Agent List