$430,000
NAL Estimated Property Value8505 Abbey Court, Rowlett, TX, 75088
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size13,535 sqft
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces2
Land Information
APN44011000050050000
Lot Number5
SubdivisionLake Highlands @ Lake Ray Hubbard
Land UseResidential
Legal DescriptionLAKE HIGHLANDS @ LAKE RAY HUBBARD BLK 5 LOT 5 INT202100369410 DD12102021 CO-DC 0110000500500 1CW01100005
Census Tract018135
Assessed Land Value$80,000
Assessed Improvement Value$350,000
Assessment Year2025
About this property
Lovely home nestled amongst large Shade Trees on Cul de Sac lot. Floor plan flows around covered patio with lush landscaping. Rear entry with extended driveway with pad for parking Boat or other toys. Well maintained 1 story, 3 full Baths , open concept with 2 living areas, 2 dining areas. Convenient to HWYS for easy access. Comfortable and Cozy is one way to describe this home. Roof replaced August 2021. Replaced HVAC Feb 2018, 2 units . Come view it today or miss out tomorrow!
Investor Tools
$430,000
Estimated Property Value
$272,697Estimated Mortgage Balance
$157,303Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,580 /month
Positive
Cash Flow Estimate:
$860 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$868/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,268
$430,000
2025
$80,000
$350,000
$430,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,268
$430,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$297,500
No
First
Dec 10, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,697
$157,303
36%
63%
$1,784/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$1,784/mo
+$916/mo
7.5%
