$399,000
2875 Red Valley Run, Rockwall, TX, 75087
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Oven
FlooringLaminate
Exterior
Exterior FeaturesRain Gutters
Lot Size2.00 acres
Building Information
Year Built1992
Stories1
Roof Type105
Garage Spaces3
Land Information
APN0194-0000-0007-07-0R
SubdivisionM Simmons
Land UseResidential
Legal DescriptionA0194 M SIMMONS, TRACT 7-7, ACRES 2.001
Census Tract040403
Assessed Land Value$309,775
Assessed Improvement Value$142,826
Assessment Year2026
About this property
What an opportunity to get 2 acres in north Rockwall with Rockwall ISD and No HOA. This home is ready for you to make it your own. Open floorplan with 3 bedrooms, plus flex or office room. The covered back patio is extra space to just enjoy the beautiful acreage setting. Lots of storage with the oversized laundry area and attached workshop space as well as the 12x24 shed out back. This home gives you the country setting but also a good location for access to stores and major roads. Foundation has been repaired and just needs the cosmetic updates.
Investor Tools
$364,850Estimated Mortgage Balance
$179,150Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,264 /month
Positive
Cash Flow Estimate:
$1,088 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$258/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$379
$452,601
2026
$309,775
$142,826
$452,601
No
Tax History
Year
Tax Paid
Assessed Value
2025
$379
$452,601
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Reverse Mortgage / Hecm
$430,500
No
First
Jun 19, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$364,850
$179,150
32%
67%
$1,992/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,150/mo
$1,992/mo
+$1,158/mo
6.9%
