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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$386,000

NAL Estimated Property Value

2790 Beacon Hill Drive, Rockwall, TX, 75087

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths2,099 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$185.76 / sqft
Year BuiltBuilt in 2004

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating GasHeating Gas
CoolingCooling
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Convection Oven
FlooringCarpet, Ceramic Tile, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesRain Gutters, Lighting, Private Yard, Other
Lot Size10,019 sqft

Building Information

Year Built2004
Stories1
Garage Spaces2

Land Information

APN4709-000C-0005-00-0R
Lot Number5
SubdivisionPromenade Harbor
Land UseResidential
Legal DescriptionPROMENADE HARBOR, BLOCK C, LOT 5
Census Tract040103
Assessed Land Value$135,000
Assessed Improvement Value$240,000
Assessment Year2025

About this property

This home has been meticulously maintained & lovingly improved with an extensive list of updates & upgrades. Major highlights include NEW ROOF 2024, $20K 5-TON TRANE DC HVAC SYSTEM 6-2025!, WHOLE-HOME SURGE PROTECTOR w-$75K warranty, WATER HEATER 9-2020, PAINT, INSIDE & OUT—cabinets, walls, ceilings, doors, moldings, updated SS APPLIANCES *GAS, NEWER FLOORING w-top-of-line carpet & pad, wood flooring & tile, upgraded SPRINKLER SYSTEM, NEWER FENCE, POOL PUMP 2024 & much of DUCTWORK REPLACED. *See the supplements for the full, extensive list* Welcome home to your pristine home tucked into a quiet corner of north Rockwall, near shopping and restaurants, in the desirable Promenade Harbor neighborhood—just a short walk from Lake Ray Hubbard & surrounded by scenic acreage properties. Inside this inviting, spacious, 4-bedroom home offers a warm, comfortable layout designed for both everyday living & entertaining. A formal dining room greets you at the front, while the open family room & kitchen create the heart of the home. The primary suite is privately tucked in the back, with 3 separated secondary bedrooms. Backing up to a multi-acre homesite, the very private backyard offers a peaceful, park-like setting overlooking mature trees & open space. With single-story homes on both sides & wide open views behind, you’ll enjoy serene scenery from both inside & out in the large backyard. The well-designed backyard is an entertainer’s retreat, featuring a Crown Pools *Stealth* pool that's surrounded by newer low-maintenance decking, a flagstone patio w-a charming stone fireplace—perfect for relaxing evenings or hosting family & friends. Lovingly cared for & thoughtfully upgraded, this home is COMPLETELY MOVE-IN READY! AND, will provide you with the BIGGEST BANG FOR YOUR BUCK, with nearly $100k in updates, and being offered at only $390k! Hurry out to see...you will fall in love with it! *Just Completed $5k in new pool liner, wall and decking repair...pool Like-New now!

Investor Tools

Property Icon
$386,000
Estimated Property Value
$143,606Estimated Mortgage Balance
$242,394Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,339 /month
Positive
Cash Flow Estimate:
$780 /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
$601/month
$360/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,283
$375,000
2025
$135,000
$240,000
$375,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,283
$375,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Conventional
$166,500
No
First
Jun 11, 2019
Jul 2049

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,606
$242,394
62%
37%
$999/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$1,359/mo
+$1,651/mo
9.4%

City: Rockwall

2790 Beacon Hill Drive | Property Details | No Agent List