$199,900
7801 Cornell Dr, Rowlett, TX, 75088
$259,870 ARV
On Market
Just Added
Property Lead Type:
BankruptcyDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Range, Disposal
FlooringLuxury Vinyl Plank
Exterior
Exterior FeaturesRain Gutters
Lot Size7,189 sqft
Building Information
Year Built1986
Stories2
Roof Type105
Garage Spaces2
Land Information
APN440012900D0110000
SubdivisionCollege Park
Land UseResidential
Legal DescriptionCOLLEGE PARK 2 BLK D LOT 11 INT202300142875 DD07112023 0012900D01100 1CW0012900D
Census Tract018135
Assessment Year2025
About this property
Two-story brick home in Rowlett with approximately 2,160 sq ft. Features vinyl plank flooring, a vaulted family room with brick fireplace, an updated kitchen with white shaker cabinets, granite counters, and stainless appliances, a primary suite with bay window and double vanity, an upstairs living area, a two-car garage, and a fenced backyard with patio. Property will not qualify for traditional financing.
Investor Tools
$0Estimated Mortgage Balance
$381,790Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$259,870
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,291 /month
Positive
Cash Flow Estimate:
$764 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$932/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,270
$381,790
2025
N/A
N/A
$381,790
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,270
$381,790
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$381,790
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
N/A
+$2,700/mo
8.5%
