$526,390
NAL Estimated Property Value1718 Clydesdale Ct, Rowlett, TX, 75088
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Gas Oven
FlooringCarpet, Ceramic Tile
Exterior
Lot Size10,000 sqft
Building Information
Year Built1993
Stories1
Roof Type105
Garage Spaces2
Land Information
APN44001350020090000
Lot Number9
SubdivisionXham
Land UseResidential
Legal DescriptionDEXHAM ESTATES 1 BLK 2 LOT 9 INT202200218154 DD08052022 CO-DC 0013500200900 1CW00135002
Census Tract018133
Assessed Land Value$105,000
Assessed Improvement Value$421,390
Assessment Year2025
About this property
1 Owner and this home is a must see!! Magnificent custom home 3 bedroom and 3 full bathrooms plus an office. Cool off from the Texas heat in the fabulous backyard oasis. Eat in kitchen has granite countertops and room for bar stools for additional seating. Wood floors in the living areas, formal dining room, and the office. Open floor makes it perfect for entertaining. Plenty of natural light.
Investor Tools
$526,390
Estimated Property Value
$290,214Estimated Mortgage Balance
$236,176Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,209 /month
Positive
Cash Flow Estimate:
$1,070 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,042/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,868
$526,390
2025
$105,000
$421,390
$526,390
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,868
$526,390
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Finance Of America Mortgage Llc
Conventional
$312,000
No
First
Aug 5, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$290,214
$236,176
44%
55%
$1,871/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$1,971/mo
+$729/mo
6.2%
