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
Main property image
Days13Days on Market
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$410,000

7822 Bayside Drive, Rowlett, TX, 75088

$428,431 ARVInfo
On MarketInfo
Just AddedInfo
Beds3 Beds
Baths4 Bath
Baths2,223 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$184.44 / sqft
Year BuiltBuilt in 2022

Property Lead Type:

High EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Gas Cooktop, Gas Oven, Gas Water Heater, Microwave, Tankless Water Heater, Vented Exhaust Fan, Water Softener
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony, Rain Gutters
Lot Size1,981 sqft

Building Information

Year Built2022
Stories2
Roof Type105
Garage Spaces2

Land Information

APN440527500B0110000
Lot Number11
SubdivisionBayside Townhomes
Land UseResidential
Legal DescriptionBAYSIDE TOWNHOMES BLK B LT 11 INT202300131770 DD06302023 CO-DC 0527500B01100 1CW0527500B
Census Tract018135
Assessed Land Value$100,000
Assessed Improvement Value$309,450
Assessment Year2025

About this property

Thoughtfully updated throughout, this three-story townhome delivers comfort and convenience across every level with meaningful improvements already done for you. FIRST FLOOR WELCOME, GATHER, & GET AWAY Private bedroom, full bath, spacious entertainment flex room, and direct access to the attached two-car garage. Garage features epoxy-coated flooring, two overhead storage racks above the garage door, and an EV-ready outlet for installing a charger for an EV or plug-in hybrid vehicle. SECOND FLOOR THE HEART OF THE HOME Open-concept living room, dining, and kitchen plus a half bath, laundry, and the primary suite - all on one level. THIRD FLOOR A PRIVATE RETREAT Third bedroom with private en-suite bath, covered balcony access, and attic access. UPGRADES INCLUDE: - Whole home water softening system with catalytic carbon filtration - Reverse Osmosis under kitchen sink drinking water system - Custom above & below kitchen cabinet lighting - EV-ready garage - Epoxy-coated garage floor - Refrigerator, Washer, and Dryer included

Investor Tools

Property Icon
$409,450
Estimated Property Value
$0Estimated Mortgage Balance
$32,140Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$428,431
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,460 /month
Positive
Cash Flow Estimate:
$820 /month

Interested in this property?

Jack McLemore

Listing Results, LLC

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$589/month
$292/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,017
$409,450
2025
$100,000
$309,450
$409,450
No

Tax History

Year
Tax Paid
Assessed Value
2025
$5,017
$409,450

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Unknown
$399,962
No
First
Jun 30, 2023
Jul 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$377,310
$32,140
7%
92%
$2,398/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$2,690/mo
+$10/mo
7.9%

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...

7822 Bayside Drive | Property Details | No Agent List