$403,740
NAL Estimated Property Value6201 Richmond Drive, Rowlett, TX, 75089
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesOther
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesOther
Lot Size13,249 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APN44014060090010000
Lot Number1
SubdivisionLakewood Pointe
Land UseResidential
Legal DescriptionLAKEWOOD POINTE BLK 9 LT 1 INT202100063821 DD03052021 CO-DC 0140600900100 1CW01406009
Census Tract018149
Assessed Land Value$90,000
Assessed Improvement Value$313,740
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED. HIGHEST AND BEST DUE BY NOON ON SUNDAY, FEBRUARY 7TH. Amazing 4 bedroom SINGLE STORY home on an oversized lot. Enjoy your backyard oasis with plenty of green space, large pool, spa, covered patio, and arbor. Inside you'll enjoy plenty of living space complete with fireplace, an open kitchen, generously sized bedrooms, and tons of natural light. Come see this amazing home today!
Investor Tools
$403,740
Estimated Property Value
$301,278Estimated Mortgage Balance
$102,462Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,422 /month
Positive
Cash Flow Estimate:
$807 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$833/month
$345/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,983
$403,740
2025
$90,000
$313,740
$403,740
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,983
$403,740
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$334,400
No
First
Mar 5, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,278
$102,462
25%
75%
$2,005/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,620/mo
$2,350/mo
+$1,270/mo
10.8%
