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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$395,000

NAL Estimated Property Value

8813 Bayshore Ln, Rowlett, TX, 75088

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths2,108 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$111.48 / sqft
Year BuiltBuilt in 1994

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating GasHeating Gas
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile

Exterior

Lot Size6,621 sqft

Building Information

Year Built1994
Stories2
Garage Spaces2

Land Information

APN4245-000D-026A-00-0R
Lot Number26A
SubdivisionLakeshore Park Estates
Land UseResidential
Legal DescriptionLAKESHORE PARK ESTATES, BLOCK D, LOT 26A, (REPLAT-93), (FKA R31365,R31366,R31367)
Census Tract040301
Assessed Land Value$128,700
Assessed Improvement Value$266,300
Assessment Year2025

About this property

Click the Virtual Tour link to view the 3D Matterport walkthrough. Beautiful open-concept home close to Lake Ray Hubbard, schools, parks, and shopping. All sides masonry and mature landscaping create impressive curb appeal. The living room as updated lighting, crown molding, and a brick fireplace. Two dining areas with a chandelier and wainscotting in the formal. The kitchen is a great size and features dual sinks, a walk-in pantry, a breakfast bar, and a full set of appliances. The master suite has a recessed and vaulted ceiling, a see-through fireplace, garden tub, separate shower, and walk-in closet. The covered patio looks out to the private yard making it a great place to dine outside and entertain guests.

Investor Tools

Property Icon
$395,000
Estimated Property Value
$205,071Estimated Mortgage Balance
$189,929Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,370 /month
Positive
Cash Flow Estimate:
$790 /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
$456/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,502
$395,000
2025
$128,700
$266,300
$395,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,502
$395,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscounty Mortgage Llc
Conventional
$229,890
No
First
Oct 22, 2020
Nov 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,071
$189,929
48%
52%
$1,379/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$1,379/mo
+$1,321/mo
8.2%

City: Rowlett

8813 Bayshore Ln | Property Details | No Agent List