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
Street View of property
Street View
B+
NoAgentList RatingHow are grades calculated?Info

$555,783

NAL Estimated Property Value

860 Shores Blvd, Rockwall, TX, 75087

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,221 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$184.57 / sqft
Year BuiltBuilt in 2000

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating GasHeating Gas
CoolingCooling
AppliancesDishwasher, Disposal
FlooringCarpet, Ceramic Tile

Exterior

Private PoolPrivate Pool
Lot Size7,797 sqft

Building Information

Year Built2016
Stories1
Garage Spaces2

Land Information

APN3973-000E-0022-00-0R
Lot Number22
SubdivisionHillside Phase 3 The Shores
Land UseResidential
Legal DescriptionHILLSIDE PHASE 3 (THE SHORES), BLOCK E, LOT 22
Census Tract040101
Assessed Land Value$131,300
Assessed Improvement Value$424,483
Assessment Year2025

About this property

Resort style living in Rockwall Golf & Athletic Club Community! Enjoy amazing amenities - Restaurant, Fitness Center, Tennis Courts, Swimming Pools, Golf, Parks along with hike N bike trails. Step into soaring ceilings with open floorplan. Luxury tile throughout most of living areas. 4 bedrooms, 3.5 baths, pool & spa! Private study with french doors perfect for home office. Primary suite located on 1st floor. Oversized dining area and living area great for entertaining family and friends. Spacious kitchen with breakfast bar and eating area with views of backyard and pool. Kitchen open to family room with decorative fireplace and wall of windows make this home light and bright. 3 secondary bedrooms upstairs-one with its own ensuite bath. Additional full bath for secondary bedrooms. Large media room -gameroom. Covered patio, beautiful swimming pool with waterfall feature, raised spa. Within walking distance to clubhouse. Fully landscaped, sprinkler system. Minutes away from the lake

Investor Tools

Property Icon
$555,783
Estimated Property Value
$439,987Estimated Mortgage Balance
$115,796Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,567 /month
Positive
Cash Flow Estimate:
$1,189 /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
$1,019/month
$385/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,453
$555,783
2025
$131,300
$424,483
$555,783
No

Tax History

Year
Tax Paid
Assessed Value
2024
$9,453
$555,783

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$465,600
No
First
May 24, 2023
Jun 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$439,987
$115,796
20%
79%
$2,792/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$3,177/mo
$-167/mo
6.5%

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: Rockwall

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

860 Shores Blvd | Property Details | No Agent List