B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$575,887

NAL Estimated Property Value

1410 Whitney Lakes Dr, Rockwall, TX, 75087

Off Market

5 Beds

4 Bath

4,180 Sq Ft

Single Family Residence

$140.91 / sqft

Built in 2005

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 5

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Gas

Cooling

AppliancesDisposal, Electric Oven, Gas Cooktop, Microwave, Double Oven

FlooringCarpet, Ceramic Tile, Hardwood

Exterior

Lot Size10,498 sqft

Building Information

Year Built2005

Stories1

Garage Spaces2

Land Information

APN4962-000B-0001-00-0R

Lot Number1

SubdivisionShores North Phase 4b

Land UseResidential

Legal DescriptionSHORES NORTH PHASE 4B, BLOCK B, LOT 1

Census Tract040103

Assessed Land Value$136,000

Assessed Improvement Value$439,887

Assessment Year2025

About this property

Welcome to your dream lifestyle in Rockwall! Discover the epitome of vibrant living in Rockwall's premier athletic and golf community! Nestled in the #2 place to live in North Texas, this property offers unparalleled lifestyle amenities. Enjoy top-rated schools nearby, ensuring quality education for your family. Indulge in a plethora of entertainment options and convenient shopping destinations just moments away. Experience the perfect blend of leisure and luxury in this coveted locale, where every day feels like a retreat. **** HIGHLY MOTIVATED SELLER**** Gorgeous corner lot in The Shores, this 5 bedroom, 3.5 bath and 3 car garage has it all! Dark hand scraped, hardwood floors greet you as you enter through the front door into the 2 story foyer. The 1st floor features formal dining room, study, master suite, guest room and vaulted living room. The kitchen includes granite and stainless steel appliances featuring double ovens, gas cooktop and new dishwasher.

Investor Tools

$575,887

Estimated Property Value

$265,117Estimated Mortgage Balance

$310,770Estimated Equity

53% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,534 /month

Positive

Cash Flow Estimate:

$1,178 /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

$932/month

$375/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,310

$575,887

2025

$136,000

$439,887

$575,887

Tax History

Year

Tax Paid

Assessed Value

2024

$8,310

$575,887

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cmg Mortgage Inc

Conventional

$275,000

First

May 9, 2024

Jun 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$265,117

$310,770

53%

46%

$1,649/mo

Learn About the Market: Opportunity in Texas

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 This Area