$515,782
NAL Estimated Property Value4682 Stonewall Cove, Wylie, TX, 75098
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Cooktop
FlooringCeramic Tile
Exterior
Lot Size14,505 sqft
Building Information
Year Built2020
Stories1
Garage Spaces6
Land Information
APN5130-0000-0012-00-0R
Lot Number12
SubdivisionStonewall Cove
Land UseResidential
Legal DescriptionSTONEWALL COVE, LOT 12
Census Tract040104
Assessed Land Value$120,750
Assessed Improvement Value$395,032
Assessment Year2025
About this property
Big Lot. 0.3 of an acre lot located in the unincorporated part of the City of Wylie. Rockwall county. Built-in 2018 by the owner this 4 bedrooms 2 baths with a small office has the space that you have been looking for. There is also a big carport and enclosed patio in the back of the house. Also has a big shop next to the house for storage or run your business. There are no restrictions know by the owners.
Investor Tools
$515,782
Estimated Property Value
$262,691Estimated Mortgage Balance
$253,091Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,095 /month
Positive
Cash Flow Estimate:
$1,032 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$679/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,564
$515,782
2025
$120,750
$395,032
$515,782
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,564
$515,782
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Efinity Financial Inc
Conventional
$291,000
No
First
Apr 9, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$262,691
$253,091
49%
51%
$1,745/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,745/mo
+$815/mo
6.0%
