$238,000
NAL Estimated Property Value2009 Highland Ave, Rockdale, TX, 76567
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Electric Range, Vented Exhaust Fan
FlooringCarpet, Tile
Exterior
Exterior FeaturesLighting
Lot Size13,016 sqft
Building Information
Year Built1976
Garage Spaces3
Land Information
APNR24977
Lot Number10
Land UseResidential
Legal DescriptionS07500 COFFIELD #4 BLK 3 LOT 10
Census Tract950700
Assessed Land Value$55,440
Assessed Improvement Value$172,940
Assessment Year2025
About this property
1 hour from Austin. Great bones on this gorgeous large treed lot with a separate detached garage. Adorable neighborhood walking distance to the town swimming pool, park and tennis courts. Beautiful beamed ceilings and saltillo tile floors. Walk in master closet and an open floor plan.
Investor Tools
$238,000
Estimated Property Value
$83,111Estimated Mortgage Balance
$155,042Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,428 /month
Positive
Cash Flow Estimate:
$476 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$454/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,257
$228,380
2025
$55,440
$172,940
$228,380
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,257
$228,380
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$90,000
No
First
Mar 23, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$83,111
$145,269
63%
35%
$540/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$540/mo
+$915/mo
7.3%
