No Agent List Logo

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
No Agent List Logo
Main property image
B+
NoAgentList RatingHow are grades calculated? Info
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$425,410

8502 Willowbrook Drive, Rowlett, TX, 75088

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,874 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$130.48 / sqft
Year BuiltBuilt in 1993

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters
Lot Size7,821 sqft

Building Information

Year Built1993
Stories2
Roof Type105
Garage Spaces2

Land Information

APN440014100G0210000
Lot Number21
SubdivisionDalrock Heights
Land UseResidential
Legal DescriptionDALROCK HEIGHTS BLK G LOT 21 INT202100194305 DD06292021 CO-DC 0014100G02100 1CW0014100G
Census Tract018134
Assessed Land Value$70,000
Assessed Improvement Value$355,410
Assessment Year2025

About this property

UPDATED 4 BDRM, 3 BA W 3 LIV AREAS in quiet Rowlett neighborhood. Fabulous Tile Floors Downstairs! ISL KT has GAS COOKTOP, Stove & Microwave, & view to LR W WBFP W Gas Logs! BK looks out to large COVERED PATIO. Split Formal LR & DR. 4TH BDRM + Full Bath. Spacious Upstairs Master Suite has bath W Travertine floors, dual sinks, whirlpool tub & shower + WIC. Two Secondary BDRM's Up have Jack N Jill Bath W Travertine Floors & Granite Countertops and Medicine Cabinets. Large GMRM Upstairs has hardwood floors & wet bar. VINYL WINDOWS! 2-Car Garage. Wonderful Family Home in Convenient Location Convenient to I-30 and Lake Ray Hubbard! Beautiful Home!

Investor Tools

Property Icon
$425,410
Estimated Property Value
$0Estimated Mortgage Balance
$89,396Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,552 /month
Positive
Cash Flow Estimate:
$851 /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
$883/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,470
$425,410
2025
$70,000
$355,410
$425,410
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,470
$425,410

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amerisave Mortgage Corp
Conventional
$370,782
No
First
Jun 29, 2021
Jul 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$336,014
$89,396
21%
79%
$2,224/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,520/mo
$2,224/mo
+$1,296/mo
9.9%

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...

8502 Willowbrook Drive | Property Details | No Agent List