$374,115
NAL Estimated Property Value128 Sequoia Rd, Rockwall, TX, 75032
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Gas Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size6,621 sqft
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APN5301-000E-0008-00-0R
Lot Number8
SubdivisionWindmill Ridge Estates Iv-B
Land UseResidential
Legal DescriptionWINDMILL RIDGE ESTATES IV-B, BLOCK E, LOT 8
Census Tract040503
Assessed Land Value$130,000
Assessed Improvement Value$244,115
Assessment Year2025
About this property
Gorgeous 3br 2bath lease in highly sought after Rockwall ISD. NO PETS.
Investor Tools
$374,115
Estimated Property Value
$84,705Estimated Mortgage Balance
$289,410Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,245 /month
Positive
Cash Flow Estimate:
$748 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$671/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,177
$374,115
2025
$130,000
$244,115
$374,115
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,177
$374,115
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Supreme Lending
Fha
$125,729
Yes
First
Apr 25, 2012
May 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$84,705
$289,410
77%
23%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
N/A
+$2,310/mo
7.4%
