$300,765
NAL Estimated Property Value648 Sunflower Trl, Rockwall, TX, 75032
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size6,926 sqft
Building Information
Year Built2001
Stories1
Garage Spaces2
Land Information
APN3896-000H-0007-00-0R
Lot Number7
SubdivisionHighland Meadows #2 Crw
Land UseResidential
Legal DescriptionHIGHLAND MEADOWS #2 (CRW), BLOCK H, LOT 7
Census Tract040503
Assessed Land Value$130,000
Assessed Improvement Value$170,765
Assessment Year2025
About this property
Updated stainless kitchen dishwasher, smooth top electric range and microwave, vinyl, carpet, paint 12-19. New shingles appx 2015 and HVAC appx 2017. Spacious living area with cozy fireplace, vaulted ceiling and ceiling fan. Entry closet and nice size master closet space, blinds, vinyl in wet areas. Separate jetted garden tub and shower in master with double sink vanity, medicine cabinets in both bath rooms. This home is ready for its new owners, great starter or retirement home. Seller is a licensed broker in Colorado.
Investor Tools
$300,765
Estimated Property Value
$187,011Estimated Mortgage Balance
$113,754Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,805 /month
Positive
Cash Flow Estimate:
$602 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$406/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,366
$300,765
2025
$130,000
$170,765
$300,765
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,366
$300,765
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$207,570
Yes
First
Mar 23, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,011
$113,754
37%
62%
$1,245/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$1,245/mo
+$1,065/mo
9.2%
