$415,580
NAL Estimated Property Value6501 Westover Drive, Rowlett, TX, 75089
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan
FlooringCeramic Tile, Wood
Exterior
Lot Size7,540 sqft
Building Information
Year Built2002
Stories2
Roof Type105
Garage Spaces2
Land Information
APN44014060080180000
Lot Number18
SubdivisionLakewood Pointe
Land UseResidential
Legal DescriptionLAKEWOOD POINTE BLK 8 LT 18 INT201800292221 DD11012018 CO-DC 0140600801800 1CW01406008
Census Tract018149
Assessed Land Value$90,000
Assessed Improvement Value$325,580
Assessment Year2025
About this property
Stunning home with lots of natural light and a few doors down from pool and park. This Bright and open floor plan with 3 bedrooms, two and half baths is a must see. Master Bedroom in downstairs along with formal dining and study,Hardwood floors, large open kitchen with SS appliances, granite, breakfast area with view to the back yard. Large living next to kitchen with fireplace is perfect for entertaining.
Investor Tools
$415,580
Estimated Property Value
$205,633Estimated Mortgage Balance
$209,947Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,493 /month
Positive
Cash Flow Estimate:
$831 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$746/month
$345/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,875
$415,580
2025
$90,000
$325,580
$415,580
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,875
$415,580
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Conventional
$226,473
No
First
Jul 20, 2021
Aug 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,633
$209,947
50%
49%
$1,358/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,620/mo
$1,703/mo
+$1,917/mo
10.5%
