$403,240
NAL Estimated Property Value9802 Glenshee Dr, Rowlett, TX, 75089
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Gas Water Heater, Ice Maker, Microwave, Double Oven
Exterior
Lot Size5,535 sqft
Building Information
Year Built2001
Stories2
Roof Type105
Garage Spaces2
Land Information
APN440234500S0860000
Lot Number86
SubdivisionVillas At Waterview
Land UseResidential
Legal DescriptionVILLAS AT WATERVIEW PH 1 BLK S LT 86 INT202300245073 DD12042023 CO-DC 0234500S08600 1CW0234500S
Census Tract018143
Assessed Land Value$121,500
Assessed Improvement Value$281,740
Assessment Year2025
About this property
Beautiful move-in ready home on a premium golf course lot in popular Waterview. The community offers a private water park, lots of parks and playgrounds, walking trails, catch and release fishing lakes, and the Waterview golf course. The home features great curb appeal, an open floor plan, generous room sizes, bamboo hardwood flooring, island Kitchen with granite counters, Family Room with a 2-story ceiling and fireplace, split bedrooms and so much more. This property has all the features. Don't miss out on this great opportunity.
Investor Tools
$403,240
Estimated Property Value
$357,096Estimated Mortgage Balance
$46,144Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,419 /month
Positive
Cash Flow Estimate:
$806 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$798/month
$740/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,562
$403,240
2025
$121,500
$281,740
$403,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,562
$403,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$373,450
No
First
Dec 4, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$357,096
$46,144
11%
89%
$2,240/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,770/mo
$2,980/mo
$-210/mo
8.2%
