$292,000
NAL Estimated Property Value4206 Commerce St, Rowlett, TX, 75088
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile
Exterior
Lot Size8,400 sqft
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces1
Land Information
APN44016500060020000
Lot Number2
SubdivisionOlivers
Land UseResidential
Legal DescriptionOLIVERS 2 BLK F LOT 2 INT201600070405 DD03162016 CO-DC 0165000600200 1CW01650006
Census Tract018133
Assessed Land Value$90,000
Assessed Improvement Value$137,190
Assessment Year2025
About this property
Completely remodeled 3 bedroom,2 bath home within walking distance to the shops and restaurants in downtown Rowlett. Easy access to the dart station. Features wood-look ceramic tile throughout. Great layout with split master and secondary bedrooms. Large backyard with covered patio. Pictures are from the previous listing.
Investor Tools
$292,000
Estimated Property Value
$149,350Estimated Mortgage Balance
$142,650Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,752 /month
Positive
Cash Flow Estimate:
$584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$567/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,347
$227,190
2025
$90,000
$137,190
$227,190
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,347
$227,190
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Champions Funding Llc
Commercial
$150,000
No
First
Feb 5, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,350
$142,650
48%
51%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$900/mo
+$1,800/mo
11.1%
