1view

Owner Contacts

$654,506

NAL Estimated Property Value

3905 Whitman Dr, Rockwall, TX, 75087

Off Market

4 Beds

3 Bath

3,376 Sq Ft

$182.17 / sqft

Built in 2018

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Gas

Cooling

AppliancesDishwasher, Electric Range, Disposal, Gas Oven, Gas Water Heater, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesAwnings, Deck, Rain Gutters

Lot Size11,238 sqft

Building Information

Year Built2021

Stories1

Garage Spaces3

Land Information

APNS3237-000K-0029-00-0R

Lot Number29

SubdivisionCastle Ridge Estates Ph 3

Land UseResidential

Legal DescriptionCASTLE RIDGE ESTATES PH 3, BLOCK K, LOT 29

Census Tract040103

Assessed Land Value$126,000

Assessed Improvement Value$528,506

Assessment Year2025

About this property

BACKS TO GREENBELT! Amazing home in highly desirable Castle Ridge community and Nebbie Williams Elementary. MASTER DOWNSTAIRS! Enjoy an open floor plan, plantation shutters and beautifully maintained hardwood floors. Kitchen is equipped with stainless steel appliances, granite countertops, gas appliances and more. Amazing indoor views with window seating breakfast area or enjoy the spectacular sunsets outdoors under the recently built pergola. Cast stone fireplace with gas logs highlights the heart of the home in the expansive grand room for special gatherings facing the open kitchen concept. Enjoy the massive close with incredible built-ins throughout. Primary bedroom has incredible view of the backyard with plantation shutters for privacy. Second bedroom downstairs with ensuite bathroom. Upstairs find a bonus-game room, two sizable bedrooms with a jack-n-jill bath and a fantastic media room. Work at home? Home front office offers a private work area with lots of natural light.

Investor Tools

$654,506

Estimated Property Value

$452,138Estimated Mortgage Balance

$202,368Estimated Equity

30% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,927 /month

Positive

Cash Flow Estimate:

$1,309 /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

$979/month

$400/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,475

$654,506

2025

$126,000

$528,506

$654,506

Tax History

Year

Tax Paid

Assessed Value

2024

$8,475

$654,506

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

American Financial Network Inc

Conventional

$466,000

First

Sep 25, 2024

Oct 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$452,138

$202,368

30%

69%

$2,794/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,010/mo

$3,194/mo

$-184/mo

5.5%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area