$398,560
NAL Estimated Property Value9505 Glenshee Drive, Rowlett, TX, 75089
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile, Wood
Exterior
Lot Size7,060 sqft
Building Information
Year Built2003
Stories1
Roof Type105
Garage Spaces2
Land Information
APN440234500T0160000
Lot Number16
SubdivisionVillas At Waterview
Land UseResidential
Legal DescriptionVILLAS AT WATERVIEW PH 3 BLK T LOT 16 INT201900189819 DD07192019 CO-DC 0234500T01600 1CW0234500T
Census Tract018143
Assessed Land Value$90,000
Assessed Improvement Value$308,560
Assessment Year2025
About this property
BACK ON THE MARKET 6-1-19 funding did not go through. Immaculate, gorgeous home!! Fully updated, fresh paint, new flooring, granite countertops, solar screens, extended patio and much more in very sought after Waterview golf course community. Nothing left to do in this home but relax and enjoy. This beautiful gem will not last long on the market. Come make this house your forever home. Already inspected and all repairs completed.
Investor Tools
$398,560
Estimated Property Value
$220,083Estimated Mortgage Balance
$178,477Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,391 /month
Positive
Cash Flow Estimate:
$797 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$689/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,273
$398,560
2025
$90,000
$308,560
$398,560
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,273
$398,560
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$240,100
No
First
Dec 21, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,083
$178,477
44%
55%
$1,440/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,770/mo
$1,940/mo
+$830/mo
8.3%
