$391,900
NAL Estimated Property Value7802 Marquett 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, Wood
Exterior
Lot Size8,250 sqft
Building Information
Year Built2002
Stories1
Roof Type105
Garage Spaces2
Land Information
APN44014060160010000
Lot Number1
SubdivisionLakewood Pointe
Land UseResidential
Legal DescriptionLAKEWOOD POINTE BLK 16 LT 1 INT202000184090 DD07142020 CO-DC 0140601600100 1CW01406016
Census Tract018149
Assessed Land Value$90,000
Assessed Improvement Value$301,900
Assessment Year2025
About this property
Property still available for showings and offers. Beautiful Highland Home in Lakewood point subdivision. The house features 4 bedrooms and 2 bathrooms and 2 car garage. Corner lot almost across the street from the community pool and playground. Handscraped hardwood floors in the formal living and dining, custom crown molding and chair railing throughout, custom trim above the doors and windows. Granite countertops in the kitchen and the bathrooms. Nice backyard with wooden deck. You are going to fall in love with this house.
Investor Tools
$391,900
Estimated Property Value
$274,141Estimated Mortgage Balance
$117,759Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,351 /month
Positive
Cash Flow Estimate:
$784 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$733/month
$335/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,834
$391,900
2025
$90,000
$301,900
$391,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,834
$391,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Conventional
$265,586
No
First
Mar 9, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,141
$117,759
30%
70%
$1,773/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,620/mo
$2,108/mo
+$1,512/mo
11.1%
