$880,000
NAL Estimated Property Value8609 Secretariat Dr, Rowlett, TX, 75088
Recently Sold
8/06/26
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Refrigerator, Washer
Exterior
Lot Size2,144 sqft
Building Information
Year Built2024
Stories3
Roof Type105
Garage Spaces2
Land Information
APN447550000A0500000
Lot Number50
Land UseSingle Family Residences
Legal DescriptionSAPPHIRE BAY BLK A LT 50 ACS 0.0492 INT202400172966 DD08222024 CO-DC 7550000A05000 3CW7550000A
Census Tract018141
Assessed Land Value$240,000
Assessed Improvement Value$640,000
Assessment Year2025
About this property
Lake view house, move-in ready! Just updated with new flooring and painting. Tenant must keep renter's insurance. Listing broker does not work with unrepresented tenant, please do not call listing office, contact your own agent to see home.
Investor Tools
$880,000
Estimated Property Value
$565,369Estimated Mortgage Balance
$315,541Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,280 /month
Positive
Cash Flow Estimate:
$1,760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,351/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,809
$880,000
2025
$240,000
$640,000
$880,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$11,809
$880,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$585,500
No
First
Aug 22, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$565,369
$314,631
35%
64%
$3,511/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$3,511/mo
$-811/mo
3.7%
