$314,550
NAL Estimated Property Value4601 Horizon Dr, Rowlett, TX, 75088
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size5,500 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces2
Land Information
APN440227200F0180000
Lot Number18
SubdivisionPeninsula
Land UseResidential
Legal DescriptionPENINSULA 2 BLK F LOT 18 INT202500130981 DD05282025 CO-DC 0227200F01800 1CW0227200F
Census Tract018134
Assessed Land Value$80,000
Assessed Improvement Value$234,550
Assessment Year2025
About this property
Great curb appeal from the manicured front yard and quaint front porch! This warm & inviting 4 bedroom home is move-in ready and features high ceilings in the living area and a functional floorplan. Light grey color palette accentuates the open, airy feel of the home. Primary bedroom downstairs with fresh paint and flooring. Recent updates include new vinyl prank in living area, new carpet, and new appliance.
Investor Tools
$314,550
Estimated Property Value
$272,108Estimated Mortgage Balance
$42,442Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,887 /month
Positive
Cash Flow Estimate:
$629 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$726/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,141
$314,550
2025
$80,000
$234,550
$314,550
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,141
$314,550
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Lending
Unknown
$274,500
No
First
Nov 25, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,108
$42,442
13%
87%
$1,646/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,520/mo
$1,646/mo
+$1,874/mo
13.4%
