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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$395,330

NAL Estimated Property Value

7801 Bayside Drive, Rowlett, TX, 75088

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths2,273 Sq Ft
price_per_sqft$184.71 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Oven, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters
Lot Size1,980 sqft

Building Information

Year Built2021
Stories2
Roof Type105
Garage Spaces2

Land Information

APN440527500A0040000
Lot Number4
SubdivisionBayside Townhomes
Land UseResidential
Legal DescriptionBAYSIDE TOWNHOMES BLK A LT 4 INT202200302543 DD11222022 CO-DC 0527500A00400 1CW0527500A
Census Tract018135
Assessed Land Value$90,000
Assessed Improvement Value$305,330
Assessment Year2025

About this property

If you enjoy being by the water, and having a chance to start and end every day next to a lake, then this is your limited time opportunity to own one of these unique townhomes. Beautiful master planned community across from the upcoming Sapphire Bay Resort, with nearby shopping and restaurants. 3 story, 2 car garage with many different views and options available. *Days on market is based on start of construction.* *Estimated completion date is Feb-April 2022*

Investor Tools

Property Icon
$395,330
Estimated Property Value
$224,439Estimated Mortgage Balance
$170,891Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,519 /month
Positive
Cash Flow Estimate:
$840 /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
$1,054/month
$275/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,668
$395,330
2025
$90,000
$305,330
$395,330
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,668
$395,330

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$240,000
No
First
Nov 22, 2022
Dec 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$224,439
$170,891
43%
57%
$1,439/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,520/mo
$1,714/mo
+$1,806/mo
10.7%

City: Rowlett