$395,104
NAL Estimated Property Value520 Shoreview Dr, Rockwall, TX, 75087
$425,963 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size12,720 sqft
Building Information
Year Built2013
Stories1
Garage Spaces2
Land Information
APN5070-000E-0002-00-0R
Lot Number2
SubdivisionStonebridge Meadows #1
Land UseResidential
Legal DescriptionSTONEBRIDGE MEADOWS #1, BLOCK E, LOT 2
Census Tract040303
Assessed Land Value$174,000
Assessed Improvement Value$221,104
Assessment Year2025
About this property
Come see this spacious 4 bedroom home in an established neighborhood with no HOA. Large open floorplan with sequestered master bedroom. Some laminate flooring needs to be replaced but it has new carpet. Seller will give a flooring credit at closing with acceptable offer. Walking distance to the lake and great landscaping.
Investor Tools
$395,104
Estimated Property Value
$291,298Estimated Mortgage Balance
$103,806Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$425,963
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,399 /month
Positive
Cash Flow Estimate:
$800 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$597/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,186
$395,104
2025
$174,000
$221,104
$395,104
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,186
$395,104
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$310,400
No
First
Jan 9, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$291,298
$103,806
26%
74%
$1,862/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$1,862/mo
+$1,148/mo
9.1%
