$279,000
NAL Estimated Property Value137 Magnolia Ln, Rockwall, TX, 75032
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Gas Water Heater, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Simulated Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,621 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN5301-000C-0011-00-0R
Lot Number11
SubdivisionWindmill Ridge Estates Iv-B
Land UseResidential
Legal DescriptionWINDMILL RIDGE ESTATES IV-B, BLOCK C, LOT 11
Census Tract040503
Assessed Land Value$130,000
Assessed Improvement Value$148,289
Assessment Year2025
About this property
Beautifully updated single story, 3BR 2BA home in Rockwall ISD! Fresh paint, new carpet and stainless steel kitchen appliances all since 9-2022. Open floorplan includes split primary bedroom, a large living room has a wood burning fireplace with a gas starter, a SPACIOUS eat-in kitchen with lots of cabinet space, pantry and breakfast bar. Owner's suite includes ensuite bathroom with jetted garden tub, medicine cabinet, and walk-in closet. Minutes from tons of shopping and dining and The Harbor District! Schedule a showing today!
Investor Tools
$279,000
Estimated Property Value
$258,546Estimated Mortgage Balance
$20,454Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$539/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,068
$278,289
2025
$130,000
$148,289
$278,289
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,068
$278,289
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$275,500
No
First
Jan 17, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$258,546
$20,454
7%
93%
$1,652/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$1,652/mo
+$658/mo
9.9%
