$402,300
NAL Estimated Property Value2130 Argolis Drive, Rowlett, TX, 75088
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size3,437 sqft
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces2
Land Information
APN440527500B0080000
Lot Number8
SubdivisionBayside Townhomes
Land UseResidential
Legal DescriptionBAYSIDE TOWNHOMES BLK B LT 8 INT202200304400 DD11232022 CO-DC 0527500B00800 1CW0527500B
Census Tract018135
Assessed Land Value$100,000
Assessed Improvement Value$302,300
Assessment Year2025
About this property
If you enjoy being by the water, and having a chance to start and end every day next to a lake, then this is your limited time opportunity to own one of these unique townhomes. Beautiful master planned community across from the upcoming Sapphire Bay Resort, with nearby shopping and restaurants. 3 story, 2 car garage with many different views and options available. Hurry and reserve your dream home at Bayside by Beazer Homes *Days on market is based on start of construction.* *Estimated completion date is August-Oct 2022*
Investor Tools
$402,300
Estimated Property Value
$405,515Estimated Mortgage Balance
$402,300Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,838 /month
Positive
Cash Flow Estimate:
$946 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,088/month
$275/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,041
$402,300
2025
$100,000
$302,300
$402,300
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,041
$402,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Fha
$433,631
Yes
First
Nov 23, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$405,515
N/A
0%
101%
$2,600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$2,875/mo
$-175/mo
8.1%
