$558,870
NAL Estimated Property Value9212 Crockett Dr, Rowlett, TX, 75089
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Convection Oven, Tankless Water Heater, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,050 sqft
Building Information
Year Built2020
Stories2
Roof Type105
Garage Spaces2
Land Information
APN440019900N0110000
Lot Number11
SubdivisionHomestead At Liberty Grove
Land UseResidential
Legal DescriptionHOMESTEAD AT LIBERTY GROVE PH 2 BLK N LT 11 INT202300186714 DD09132023 CO-DC 0019900N01100 1CW0019900N
Census Tract018143
Assessed Land Value$100,000
Assessed Improvement Value$458,870
Assessment Year2025
About this property
Immaculate David Weekly home that will for sure top your list! The open floorplan is perfect for entertaining inside and the back porch provides ample space for the entertaining outside! Did you see the backyard? The layout includes 2 bedrooms downstairs with 2 additional bedrooms and a large gameroom upstairs. Amazing community amenities include community pool, clubhouse, and fishing pond, and just minutes away from Waterview Golf Course and Lake Ray Hubbard.
Investor Tools
$558,870
Estimated Property Value
$451,930Estimated Mortgage Balance
$106,940Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,450 /month
Positive
Cash Flow Estimate:
$1,150 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,210/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,727
$558,870
2025
$100,000
$458,870
$558,870
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,727
$558,870
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Commercial Bank Of Texas Na
Conventional
$475,000
No
First
Sep 13, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$451,930
$106,940
19%
81%
$2,848/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,620/mo
$3,098/mo
+$522/mo
7.8%
