$200,000
3502 Lilac Ln, Rowlett, TX, 75089
$260,000 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,979 sqft
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces2
Land Information
APN44001580050110000
Lot Number11
SubdivisionFlower Hill
Land UseResidential
Legal DescriptionFLOWER HILL 4 BLK 5 LOT 11 VOL86034 PG1382 CO-DALLAS 0015800501100 34400158005
Census Tract018140
Assessed Land Value$65,000
Assessed Improvement Value$182,260
Assessment Year2026
About this property
Calling All Investors! Desirable location in Rowlett, this three bedroom, two bath home has an oversized two car garage and great mudroom! Home being sold AS IS with all contents. No blind offers accepted, You must visit the property before submitting an offer. Great rehab project with no HOA!
Investor Tools
$0Estimated Mortgage Balance
$277,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$260,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$169/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$638
$247,260
2026
$65,000
$182,260
$247,260
No
Tax History
Year
Tax Paid
Assessed Value
2025
$638
$247,260
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$277,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,770/mo
N/A
+$2,770/mo
12.0%
