Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$493,322

NAL Estimated Property Value

7402 Brookhaven Dr, Rowlett, TX, 75089

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,806 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$156.77 / sqft
Year BuiltBuilt in 1992

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating GasHeating Gas
CoolingCooling
AppliancesDishwasher, Disposal
FlooringCarpet, Ceramic Tile, Laminate, Wood

Exterior

Private PoolPrivate Pool
Lot Size10,629 sqft

Building Information

Year Built1992
Stories2
Garage Spaces2

Land Information

APN3095-000J-0009-00-0R
Lot Number9
SubdivisionBayview Estates
Land UseResidential
Legal DescriptionBAYVIEW ESTATES, BLOCK J, LOT 9
Census Tract040104
Assessed Land Value$165,000
Assessed Improvement Value$328,322
Assessment Year2025

About this property

Seller is offering $10K in concessions for rate buy down or closing costs AND seller is offering a first year Home Warranty. NO HOA. Sparkling Pool & Spa just in time for summer. Wonderful functional layout for entertaining & relaxation. As you enter, you’ll be greeted by an elegant staircase and formal dining room bathed in natural light from the oversized windows. The cook in you will appreciate the spacious kitchen which opens into the breakfast-family area all while overlooking the beautiful backyard. All 4 bedrooms are upstairs for added privacy. The formal living is currently being used as an additional bedroom. Primary suite has separate vanities, tub and shower. Outside enjoy the warm & inviting ambiance of the patio & pergola. PLENTY of yard along side the pool offers endless opportunities for outdoor activities, gardening & sports. This home is well maintained and located in a fabulous LAKESIDE neighborhood just blocks away for lovely views on your walk. All furniture, appliances & accessories are negotiable. Income producing AirBnB. P&L available upon request.

Investor Tools

Property Icon
$493,322
Estimated Property Value
$320,916Estimated Mortgage Balance
$172,406Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,960 /month
Positive
Cash Flow Estimate:
$987 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$784/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,939
$493,322
2025
$165,000
$328,322
$493,322
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,939
$493,322

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$355,500
No
First
May 13, 2021
Jun 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$320,916
$172,406
34%
65%
$2,132/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,620/mo
$2,132/mo
+$1,488/mo
8.8%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Rowlett

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

7402 Brookhaven Dr | Property Details | No Agent List