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

$355,000

12420 Audubon Trl, Rowlett, TX, 75089

Under ContractInfo
Beds3 Beds
Baths2 Bath
Baths1,723 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$206.04 / sqft
Year BuiltBuilt in 2024

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Refrigerator, Tankless Water Heater
FlooringCarpet, Ceramic Tile, Vinyl

Exterior

Exterior FeaturesRain Gutters
Lot Size5,458 sqft

Building Information

Year Built2024
Stories1
Roof Type105
Garage Spaces1

Land Information

APN440226100E0260000
Lot Number26
Land UseSfr - Townhouses
Legal DescriptionTRAILS AT COTTONWOOD CREEK PH 1 BLK E LT 26 INT202500009223 DD01152025 CO-DC 0226100E02600 1CW0226100E
Census Tract018155
Assessed Land Value$125,000
Assessed Improvement Value$282,580
Assessment Year2025

About this property

PRICED TO SELL!!!! UPGRADES GALORE!!! $27K BUILDER UPGRADES PLUS $25K OWNER UPGRADES!!! TIMELESS 1-STORY CONNECTED VILLA HAS ONLY BEEN LIVED IN FOR 1 AND ONE HALF YEARS. MOVE-IN READY. OWNER ADDED BUILDER BUILT-IN OFFICE SPACE WITH BOOKSHELVES AND DESK. ADDED PERGOLA TO PATIO, ADDED EPOXY GARAGE FLOOR, ADDED FRONT GLASS STORM DOOR,FLOOR TO CEILING STONE ON FIRE PLACE WALL AND OTHER UPGRADES ....TOO MANY TO LIST!! Lovely 3 Bedroom, 2 Bath, 2 Car Garage, Office, and Flex Room. Expansive Windows All Showing Views of Woodlands, AMAZING SUNSET!!! Blend Of Contemporary And Traditional Design, Tall Ceilings In Common Areas And Primary Bedroom. The Modern Kitchen With Open Concept Flowing To Covered Outdoor Living Space Allows You To Relax And Enjoy The Manicured Landscaping And View Of The Picturesque Woods Of Cottonwood Creek. Owner has prepaid 12K for PID Assessment in full and will gift to new owner with Full Price Offer.

Investor Tools

$279,829Estimated Mortgage Balance
$128,191Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,445 /month
Positive
Cash Flow Estimate:
$815 /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
$589/month
$358/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,028
$407,580
2025
$125,000
$282,580
$407,580
No

Tax History

Year
Tax Paid
Assessed Value
2025
$5,028
$407,580

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$287,500
No
First
Jan 15, 2025
Feb 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$279,829
$127,751
31%
69%
$1,724/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,770/mo
$2,082/mo
+$688/mo
8.2%

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: Rowlett

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

12420 Audubon Trl | Property Details | No Agent List