$261,000
NAL Estimated Property Value2700 Clemson Circle B, Rowlett, TX, 75088
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size4,308 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces1
Land Information
APN440012900E0450000
Lot Number45
SubdivisionCollege Park
Land UseResidential
Legal DescriptionCOLLEGE PARK 2 BLK E PT LT 45 ACS 0.0989 INT202300231305 DD11102023 CO-DC 0012900E04500 1CW0012900E
Census Tract018135
Assessed Land Value$35,000
Assessed Improvement Value$184,670
Assessment Year2025
About this property
Fully Remodeled 3-Bed Duplex with Garage, Yard, and Prime Location! This beautifully updated 3 bed, 2 bath duplex features a spacious open layout, attached garage, and a private yard with a custom pergola and full-perimeter exterior lighting—perfect for outdoor entertaining. Nestled in a quiet cul-de-sac that backs up to a city park offering private lesson coaches and recreation space. Enjoy quick access to Hwy 30 and Hwy 635 and be on the shores of Lake Ray Hubbard in under 5 minutes! Schedule your showing today!
Investor Tools
$261,000
Estimated Property Value
$215,881Estimated Mortgage Balance
$45,119Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,583 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$540/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,170
$219,670
2025
$35,000
$184,670
$219,670
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,170
$219,670
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amerihome Mortgage Company Llc
Fha
$218,755
Yes
First
Aug 25, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,881
$45,119
17%
83%
$1,312/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$1,312/mo
+$1,388/mo
12.4%
