$541,480
NAL Estimated Property Value3612 Chapman Cir, Rowlett, TX, 75089
$581,292 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Gas Range, Microwave
Exterior
Lot Size7,194 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces1
Land Information
APN445567200G0040000
Lot Number4
SubdivisionNorthaven
Land UseResidential
Legal DescriptionNORTHAVEN PH 1 BLK G LT 4 INT202400067660 DD04012024 CO-DC 5567200G00400 1CW5567200G
Census Tract018140
Assessed Land Value$110,000
Assessed Improvement Value$431,480
Assessment Year2025
About this property
Beautiful one story home with 4 beds and 3 baths in very nice neighboor. Home is very well maintained by original owner. Community Pool with HOA organizes get-togethers, movie screenings, games and barbecues at designated areas.
Investor Tools
$541,480
Estimated Property Value
$486,449Estimated Mortgage Balance
$55,031Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$581,292
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,477 /month
Positive
Cash Flow Estimate:
$1,159 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,149/month
$645/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,075
$541,480
2025
$110,000
$431,480
$541,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,075
$541,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Open Mortgage Llc
Conventional
$505,400
No
First
Apr 1, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$486,449
$55,031
10%
90%
$3,031/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,620/mo
$3,676/mo
$-56/mo
8.0%
