$249,000
NAL Estimated Property Value3332 Dorothy Ln, Rowlett, TX, 75098
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range
Exterior
Lot Size10,454 sqft
Building Information
Year Built1984
Stories1
Roof Type111
Garage Spaces2
Land Information
APN65043778510601400
SubdivisionJ Edison Survey Abstract #437
Land UseResidential
Legal DescriptionJAMES EIDSON ABST 437 PG 785 TR 60.14 ACRES .2410 INT202400131201 DD06282024 CO-DC 0437785106014 1CW04377851
Census Tract018143
Assessed Land Value$80,000
Assessed Improvement Value$155,150
Assessment Year2025
About this property
Multiple offers! Offer deadline is Monday, June 10, at midnight. Great find under $250,000! This 3 bedroom, 2 bathroom home has been nicely updated. Huge living room is open to kitchen. Fantastic location with easy access to highway. Double carport, front porch and plenty of trees.
Investor Tools
$249,000
Estimated Property Value
$217,593Estimated Mortgage Balance
$31,407Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$497/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,718
$235,150
2025
$80,000
$155,150
$235,150
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,718
$235,150
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$225,340
No
First
Jun 28, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$217,593
$31,407
12%
87%
$1,352/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,352/mo
+$1,208/mo
12.3%
