$338,000
NAL Estimated Property Value7213 Beverly Drive, Rowlett, TX, 75089
Off Market
Property Lead Type:
Off-Market ListHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size7,260 sqft
Building Information
Year Built1996
Stories1
Roof Type105
Garage Spaces2
Land Information
APN440164300A0180000
Lot Number18
SubdivisionPrinceton Pointe Ph 1a Rep
Land UseResidential
Legal DescriptionPRINCETON POINTE PH 1A REP BLK A LOT 18 INT202100147879 DD05172021 CO-DC 0164300A01800 1CW0164300A
Census Tract018149
Assessed Land Value$90,000
Assessed Improvement Value$233,000
Assessment Year2025
About this property
Multiple Offers Received. Please submit H & B Monday 5-3 7pm. Ideally located four houses from Twin Star Park. This one owner custom is on the market for the first time in 25 years. Awesome floorplan with two living rooms and split primary bedroom with en suite bathroom. Kitchen features lots of cabinets, counter space, bar top seating and new luxury vinyl flooring. Well maintained with lots of recent improvements: new roof, hvac, gutters, carpet, wood fence, interior and exterior paint. Large fenced backyard with storage building and more.
Investor Tools
$338,000
Estimated Property Value
$0Estimated Mortgage Balance
$338,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,028 /month
Positive
Cash Flow Estimate:
$676 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$655/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,169
$323,000
2025
$90,000
$233,000
$323,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,169
$323,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$338,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,770/mo
N/A
+$2,770/mo
9.8%
