Last 24 Hours
$569,000
NAL Estimated Property Value8301 Lighthouse Dr, Rowlett, TX, 75089
Off Market
5 Beds
4 Bath
3,771 Sq Ft
Single Family Residence
$0.93 / sqft
Built in 2001Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 5
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Range, Gas Cooktop, Gas Oven, Gas Range, Gas Water Heater, Ice Maker, Microwave, Refrigerator
FlooringCeramic Tile
Exterior
Lot Size10,614 sqft
Building Information
Year Built2001
Stories2
Roof Type105
Garage Spaces2
Land Information
APN44023560KK0410000
Lot Number41
SubdivisionWaterview Ph 5d
Land UseResidential
Legal DescriptionWATERVIEW PH 5D BLK KK LT 41 INT20080175645 DD05222008 CO-DC 023560KK04100 1CW023560KK
Census Tract018144
Assessed Land Value$90,000
Assessed Improvement Value$460,930
Assessment Year2025
About this property
Manificently Roomy Mansion like semi custom home! 3 bedrooms, 2 full baths with huge Gameroom Loft upstairs. Formal Living room, Formal Dining room, Family room with Fireplace, and Primary Bedroom downstairs. 5th downstair Bedroom can easily opt as a Home Office Study. Front Entry driveway leads to back sport worthy court yard with 3 Garages. Quarter acre lot has a massive fenced back yard. Every bedroom has a private bathroom entry. Buffet Entertainment Bar between kitchen and Dining room. Primary bedroom suite has 2 amazing large closets. All appliances stay. Additional Furniture can stay if you like. All numeral figures and schools are subject to tenant verification.
Investor Tools
$569,000
Estimated Property Value
$120,182Estimated Mortgage Balance
$448,818Estimated Equity
78% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,414 /month
Positive
Cash Flow Estimate:
$1,138 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$934/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,360
$550,930
2025
$90,000
$460,930
$550,930
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,360
$550,930
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Purchase Money Mortgage
$220,400
No
First
May 22, 2008
Jun 2038
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$120,182
$448,818
78%
21%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,620/mo
N/A
+$3,620/mo
7.6%
12.4%