$531,000
NAL Estimated Property Value2214 Balboa Dr, Rowlett, TX, 75088
Off Market
Property Lead Type:
BankruptcyAuctionDeal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces2
Land Information
APN441107400A0220000
Lot Number22
SubdivisionBayside West
Land UseResidential
Legal DescriptionBAYSIDE WEST PH 2 BLK A LT 22 INT202400068278 DD04042024 CO-DC 1107400A02200 1CW1107400A
Census Tract018135
Assessed Land Value$150,000
Assessed Improvement Value$381,000
Assessment Year2025
About this property
The list price is not indicative of sellers final reserve amount. This property is part of an online bidding event visit Auction com to place bid. Inspections of this property and contact with occupants are strictly prohibited. Property is sold AS IS and no for sale sign. Auction begins on May 24th - May 26th
Investor Tools
$531,000
Estimated Property Value
$507,663Estimated Mortgage Balance
$23,337Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,186 /month
Positive
Cash Flow Estimate:
$1,062 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$764/month
$520/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,516
$531,000
2025
$150,000
$381,000
$531,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,516
$531,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$527,441
No
First
Apr 4, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$507,663
$23,337
4%
96%
$3,163/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$3,683/mo
$-983/mo
6.1%
