$5,559,000
NAL Estimated Property Value4907 Rollingwood Dr, TX, 78746
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Cooktop, Dishwasher, Disposal, Gas Cooktop, Microwave, Double Oven, Refrigerator
FlooringTile, Wood
Exterior
Exterior FeaturesNone
Lot Size19,423 sqft
Building Information
Year Built2009
Stories2
Roof Type104
Garage Spaces4
Land Information
APN01091106080000
Lot Number3
SubdivisionDellana Hills Sec 3
Land UseResidential
Legal DescriptionLOT 3 DELLANA HILLS SEC 3
Census Tract001919
Assessed Land Value$1,310,105
Assessed Improvement Value$3,663,955
Assessment Year2025
About this property
Stunning 6655 sq ft Estate home featuring 5 Bedrooms, 5 full & 2 half baths. Master & guest suite on first floor. Designed by Jim LaRue & built by Woodworth homes featuring 3 car gar, gated entry, circular driveway with pavers. Large covered patio w/ fireplace overlooks sparkling pool & spa. Beamed/vaulted ceilings, 3 fireplaces, study, 2 laundry rooms. Upstairs, there are 3 large bedrooms, 3-1/2 baths, gameroom & exercise/bonus room. Shared water well for irrigation, large grassy & shaded play areas.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$5,559,000
Estimated Property Value
$3,933,499Estimated Mortgage Balance
$1,625,501Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$33,354 /month
Positive
Cash Flow Estimate:
$11,118 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$7,828/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$66,140
$4,837,040
2025
$1,310,105
$3,663,955
$4,974,060
No
Tax History
Year
Tax Paid
Assessed Value
2024
$66,140
$4,837,040
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Regions Bank
Conventional
$1,993,750
No
First
Jul 10, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$3,933,499
$1,569,501
28%
71%
$22,492/mo
