Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$286,226

NAL Estimated Property Value

538 Yacht Club Dr, Rockwall, TX, 75032

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,396 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$211.32 / sqft
Year BuiltBuilt in 1986

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer
FlooringCarpet, Ceramic Tile, Vinyl

Exterior

Lot Size1,045 sqft

Building Information

Year Built1986
Stories2

Land Information

APN5171-0000-0004-00-0R
Lot Number4
SubdivisionThe Cabanas-Replat
Land UseResidential
Legal DescriptionTHE CABANAS-REPLAT, LOT 4
Census Tract040510
Assessed Land Value$144,300
Assessed Improvement Value$141,926
Assessment Year2025

About this property

Welcome to your dream townhome at 538 Yacht Club Dr, Rockwall, in the exclusive Chandlers Landing Community by Lake Ray Hubbard. This elegant 2-bedroom, 2-bathroom home spans 1,396 sq ft and features wood floors, vaulted ceilings, and two expansive covered decks, including one off the master bedroom for a private retreat. Enjoy a short stroll to the lake, marina, Yacht Club with restaurant and bar, and tennis courts, embracing the vibrant lakeside lifestyle. The community offers a gated entrance with a security guard station for peace of mind, and two covered parking spots conveniently at your front door. Amenities include community pools, ponds for catch-and-release fishing, walking trails, pickleball courts, parks and playgrounds. A short drive brings you to The Harbor for dining, shopping, and entertainment. This townhome perfectly combines luxury, comfort, and an unbeatable location. Make it yours today!

Investor Tools

Property Icon
$286,226
Estimated Property Value
$271,848Estimated Mortgage Balance
$14,805Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /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
$419/month
$224/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,599
$286,226
2025
$144,300
$141,926
$286,226
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,599
$286,226

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$279,300
No
First
Oct 1, 2024
Nov 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,848
$14,378
5%
95%
$1,675/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,830/mo
$1,899/mo
$-69/mo
7.7%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Rockwall

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

538 Yacht Club Dr | Property Details | No Agent List