B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$340,000

4602 Mariner Dr, Rowlett, TX, 75088

Off Market

3 Beds

3 Bath

1,692 Sq Ft

Single Family Residence

$200.95 / sqft

Built in 1984

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesPrivate Yard, Storage

Lot Size5,500 sqft

Building Information

Year Built1984

Stories1

Roof Type105

Garage Spaces1

Land Information

APN440227200I0070000

Lot Number7

SubdivisionPeninsula

Land UseResidential

Legal DescriptionPENINSULA 2 BLK I LOT 7 INT202300008538 DD01132023 CO-DC 0227200I00700 1CW0227200I

Census Tract018134

Assessed Land Value$80,000

Assessed Improvement Value$250,600

Assessment Year2025

About this property

Beautifully updated 3 bedroom, 2 bathroom, 1 half bathroom home ready for new owners to enjoy! Walk in & you'll immediate appreciate the upgrades with modern farmhouse touches. Downstairs enjoy the large & open living room with 15 foot vaulted ceiling, half bath off living room with huge linen closet, oversized coat closet, beautiful dining with modern lighting, kitchen nook with bay window, kitchen with stainless steel appliances, tiled backsplash & marble counters, utility room with glass barn door & bonus flex room which could make for a perfect study or retreat off kitchen. Upstairs enjoy 3 bedrooms & 2 updated full bathrooms. Additional interior updates include walnut finished laminate flooring throughout first floor, undermount sinks, modern lighting & more. Outside enjoy the huge backyard with private gated entrance, covered patio, open patio, storage buildings & more. Conveniently located minutes from Lake Ray Hubbard, Downtown Rockwall, hospitals, restaurants, shopping & more.

Investor Tools

$330,600

Estimated Property Value

$271,150Estimated Mortgage Balance

$76,137Estimated Equity

18% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,040 /month

Positive

Cash Flow Estimate:

$680 /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

$763/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,504

$330,600

2025

$80,000

$250,600

$330,600

Tax History

Year

Tax Paid

Assessed Value

2024

$7,504

$330,600

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$271,150

First

Jan 13, 2023

Feb 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$254,463

$76,137

23%

77%

$1,626/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,700/mo

$1,626/mo

+$1,074/mo

9.8%

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