$373,369
NAL Estimated Property Value510 Windsor Way, Rockwall, TX, 75087
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size10,019 sqft
Building Information
Year Built1989
Stories1
Garage Spaces2
Land Information
APN3816-000D-0012-00-0R
Lot Number12
SubdivisionHarlan Park Ph 1
Land UseResidential
Legal DescriptionHARLAN PARK PH 1, BLOCK D, LOT 12
Census Tract040103
Assessed Land Value$198,000
Assessed Improvement Value$175,369
Assessment Year2025
About this property
Welcome home to Rockwall! Come check out this one story charm north of the fantastic downtown amenities of Rockwall, Texas. This home boasts new appliances, new roof, and a large corner lot. This deal won’t last long. Buyer to verify schools, taxes, measurements.
Investor Tools
$373,369
Estimated Property Value
$274,659Estimated Mortgage Balance
$98,710Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,240 /month
Positive
Cash Flow Estimate:
$747 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$564/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,895
$373,369
2025
$198,000
$175,369
$373,369
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,895
$373,369
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Va
$304,854
Yes
First
Mar 25, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,659
$98,710
26%
74%
$1,828/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$1,828/mo
+$482/mo
7.4%
