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

$401,000

NAL Estimated Property Value

3805 Thornhill Way, Rowlett, TX, 75088

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths2,084 Sq Ft
price_per_sqft$151.15 / sqft
Year BuiltBuilt in 1984

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave
FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesStorage
Lot Size10,680 sqft

Building Information

Year Built1984
Stories1
Roof Type105
Garage Spaces2

Land Information

APN440228300D0080000
Lot Number8
SubdivisionToler Bay
Land UseResidential
Legal DescriptionTOLER BAY 3 BLK D LOT 8 DIV#92-10620-T VOL2003181/13226 EX112092 CO-DC 0228300D00800 3440228300D
Census Tract018145
Assessed Land Value$120,000
Assessed Improvement Value$280,460
Assessment Year2025

About this property

Investor special – cash only. Sold strictly as-is. No creative financing, no assignments, no blind offers considered. Opportunity in an established Rowlett neighborhood in Toler Bay! This home offers a spacious layout in a well-maintained subdivision within Garland ISD, surrounded by strong property values and pride of ownership. Built in 1984, it sits among mature trees and attractive neighboring homes. The home is in original cosmetic condition and will require full updates, along with repairs including foundation and roof work. No repairs will be made by the seller. Seller requires a 2-week leaseback after closing. Proof of funds required with all showings and all offers, no seller financing or other creative financing. Excellent potential for resale or long-term investment in a desirable area.

Investor Tools

Property Icon
$401,000
Estimated Property Value
$134,144Estimated Mortgage Balance
$267,924Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,406 /month
Positive
Cash Flow Estimate:
$802 /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
$629/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,544
$400,460
2025
$120,000
$280,460
$400,460
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,544
$400,460

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial National Mortgage
Stand Alone First / Home Equity First Lien
$168,000
No
First
Oct 14, 2016
Nov 2046

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$134,144
$266,316
66%
33%
$1,008/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$1,008/mo
+$1,692/mo
8.1%

City: Rowlett

3805 Thornhill Way | Property Details | No Agent List