$555,000
8113 Evening Star Dr, Rowlett, TX, 75089
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Electric Water Heater, Disposal, Microwave, Vented Exhaust Fan
FlooringLuxury Vinyl Plank
Exterior
Lot Size22,440 sqft
Building Information
Year Built2002
Roof Type105
Garage Spaces2
Land Information
APN440167200A0160000
Lot Number16
SubdivisionRaven's Nest
Land UseResidential
Legal DescriptionRAVEN'S NEST BLK A LT 16 VOL2002199/7343 DD08072002 CO-DC 0167200A01600 3440167200A
Census Tract018157
Assessed Land Value$80,000
Assessed Improvement Value$474,570
Assessment Year2026
About this property
Coming Soon!
Investor Tools
$239,898Estimated Mortgage Balance
$314,672Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,330 /month
Positive
Cash Flow Estimate:
$1,110 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,111/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,555
$554,570
2026
$80,000
$474,570
$554,570
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,555
$554,570
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Landmark Bank
Stand Alone First / Home Equity First Lien
$280,000
No
First
Aug 16, 2019
Sep 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$239,898
$314,672
56%
43%
$1,679/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,620/mo
$2,179/mo
+$1,441/mo
7.8%
