$294,000
NAL Estimated Property Value737 Rockett Lane, Cedar Hill, TX, 75104
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop
FlooringCarpet, Ceramic Tile
Building Information
Year Built1991
Stories1
Roof Type105
Garage Spaces2
Land Information
APN160426928A0050000
SubdivisionStonewood Heights Ph Rep
Land UseResidential
Legal DescriptionSTONEWOOD HEIGHTS PH 2 REP BLK 28AR LOT 5 INT201900221907 DD08162019 CO-DC 0426928A00500 4CH0426928A
Census Tract016615
Assessment Year2025
About this property
Lots of room in this two story home. Master bedroom down and two bedrooms up. Open floorplan helps with entertaining. Nice backyard for kid. some has an open floor plan with a formal dining area, a spacious den with a brick fireplace & mantle, a dishwasher, built-in microwave & electric range in the kitchen, a breakfast nook, three bedrooms split for privacy, 2 full baths, one half bath, ceramic tile flooring & much more! Professional Pictures will be uploaded on 6-12-2019
Investor Tools
$294,000
Estimated Property Value
$198,741Estimated Mortgage Balance
$95,259Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,764 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$482/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,319
$290,160
2025
N/A
N/A
$290,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,319
$290,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$217,225
No
First
Nov 5, 2021
Dec 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,741
$95,259
32%
68%
$1,303/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,070/mo
$1,303/mo
+$1,767/mo
12.5%
