Last 24 Hours
$350,000
4012 Mediterranean St, Rockwall, TX, 75087
On Market
Just Added
3 Beds
3 Bath
1,380 Sq Ft
Single Family Residence
$253.62 / sqft
Built in 1980Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 3
Indoor Fireplace
Garage Available
CoolingAppliancesDishwasher, Disposal
FlooringCarpet, Tile, Wood
Exterior
Lot Size828 sqft
Building Information
Year Built2010
Stories2
Roof Type104
Land Information
APN4250-000D-0060-00-0R
SubdivisionLakeside Village #1
Land UseResidential
Legal DescriptionLAKESIDE VILLAGE #1, LOT D60
Census Tract040303
Assessed Land Value$225,500
Assessed Improvement Value$97,496
Assessment Year2026
Investor Tools
$65,645Estimated Mortgage Balance
$257,351Estimated Equity
79% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,100 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$194/month
$140/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$717
$322,996
2026
$225,500
$97,496
$322,996
No
Tax History
Year
Tax Paid
Assessed Value
2025
$717
$322,996
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Fcu
Conventional
$98,550
No
First
Jun 29, 2012
Jul 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$65,645
$257,351
79%
20%
$591/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,480/mo
$731/mo
+$1,749/mo
9.2%
12.4%