$377,000
NAL Estimated Property Value7105 Bickers Drive, Rowlett, TX, 75089
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size7,210 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN44014060210160000
Lot Number16
SubdivisionLakewood Pointe
Land UseResidential
Legal DescriptionLAKEWOOD POINTE BLK 21 LT 16 INT201900184788 DD07122019 CO-DC 0140602101600 1CW01406021
Census Tract018149
Assessed Land Value$90,000
Assessed Improvement Value$280,320
Assessment Year2025
About this property
Here one is transported into a peaceful and charming residence where a comprehensive community completes the idyllic setting. The 4 bed 2 bath home with ceiling fans, custom light fixtures, cabinets. Nice size bedrooms and closets. Open Kitchen looking into Breakfast Area.Master Bathroom with Garden Tub & Separate Shower. Ceramic tile flooring throughout main living areas. This home has been well cared for and is a must see.
Investor Tools
$377,000
Estimated Property Value
$218,532Estimated Mortgage Balance
$158,468Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,262 /month
Positive
Cash Flow Estimate:
$754 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$696/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,466
$370,320
2025
$90,000
$280,320
$370,320
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,466
$370,320
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Conventional
$244,000
No
First
Dec 21, 2020
Jan 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,532
$158,468
42%
58%
$1,463/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,770/mo
$1,463/mo
+$1,307/mo
8.8%
