NoAgentList RatingHow are grades calculated?

1view

$338,000

5014 Rollingwood Dr, Garland, TX, 75043

Off Market

4 Beds

3 Bath

2,002 Sq Ft

Single Family Residence

$168.83 / sqft

Built in 1975

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave

FlooringVinyl

Exterior

Lot Size6,090 sqft

Building Information

Year Built1975

Stories1

Roof Type105

Land Information

APN26227500010020000

Lot Number2

SubdivisionGatewood Rev

Land UseResidential

Legal DescriptionGATEWOOD 1 REV BLK A LT 2 INT202400155431 DD08022024 CO-DC 2275000100200 1CG22750001

Census Tract018128

Assessed Land Value$65,000

Assessed Improvement Value$235,000

Assessment Year2025

About this property

Welcome to this stunning, fully renovated 4-bed, 3-bath home, featuring two spacious suites designed for ultimate comfort and privacy. The open-concept kitchen, adorned with brand-new cabinets, stunning quartz countertops, and new stainless steel appliances, flows seamlessly into the living area where you can enjoy the cozy fireplace. The entire home features new luxury vinyl plank (LVP) flooring, providing both style and durability. Enjoy peace of mind with a completely new HVAC system, new water heater, and fully updated plumbing and electrical systems. Every room has been freshly painted and textured, adding a modern touch to this beautifully updated space. Located near two major highways, this home offers easy access to grocery stores and shopping centers, ensuring convenience for your daily needs. This home is move-in ready and perfect for those seeking a blend of contemporary style and convenience. Schedule your viewing today and experience the charm of this fully renovated gem!

Investor Tools

$300,000

Estimated Property Value

$255,000Estimated Mortgage Balance

$52,978Estimated Equity

15% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,028 /month

Positive

Cash Flow Estimate:

$676 /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

$305/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,161

$300,000

2025

$65,000

$235,000

$300,000

Tax History

Year

Tax Paid

Assessed Value

2024

$2,161

$300,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Rocket Mortgage Llc

Conventional

$255,000

First

Aug 2, 2024

Aug 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$247,022

$52,978

17%

82%

$1,529/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,529/mo

+$443/mo

7.9%

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