Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$319,900

2081 Whitney Bay Drive, Rockwall, TX, 75087

$329,256 ARVInfo
Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,558 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$125.06 / sqft
Year BuiltBuilt in 2002

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating GasHeating Gas
CoolingCooling
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Wood

Exterior

Lot Size5,968 sqft

Building Information

Year Built2002
Stories1
Garage Spaces2

Land Information

APN4956-000J-0050-00-0R
Lot Number50
SubdivisionShores North Phase 3a
Land UseResidential
Legal DescriptionSHORES NORTH PHASE 3A, BLOCK J, LOT 50
Census Tract040103
Assessed Land Value$135,000
Assessed Improvement Value$295,000
Assessment Year2025

About this property

Great home in one of Rockwall's favorite neighborhoods, The Shores. This well maintained home is just across from a large park perfect for kiddos and a block away from exemplary Nebbie Williams elementary school. You will love the way this home lives with open kitchen and family room overlooking the large backyard. Formal dining currently used as a study with a flood of natural light off the covered patio. Huge master with wood floors plus a nice game room gives you plenty of space. Extra large laundry room offers lots of storage. All new windows throughout. The Shores offers a great social atmosphere with a country club feel, pool, tennis, workout facility, sand volleyball,restaurant plus golf available. R

Investor Tools

Property Icon
$430,000
Estimated Property Value
$0Estimated Mortgage Balance
$155,697Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$329,256
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,580 /month
Positive
Cash Flow Estimate:
$860 /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
$632/month
$321/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,436
$430,000
2025
$135,000
$295,000
$430,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,436
$430,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$308,750
No
First
Aug 27, 2020
Sep 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,303
$155,697
36%
64%
$1,852/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$2,173/mo
+$837/mo
8.4%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Rockwall

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2081 Whitney Bay Drive | Property Details | No Agent List