$699,000
814 Forest Creek Drive, Rockwall, TX, 75087
$762,985 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Disposal, Gas Oven, Gas Water Heater, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Engineered Hardwood, Other
Exterior
Exterior FeaturesRain Gutters
Lot Size7,187 sqft
Building Information
Garage Spaces3
Land Information
APN4758-000K-0016-00-0R
Lot Number16
Land UseVacant Lots/Tracts Non Waterfront
Legal DescriptionQUAIL HOLLOW PH 1 BLK K LOT 16
Census Tract040103
Assessed Land Value$82,500
Assessment Year2025
About this property
Looking for that single-story floor plan that has it all? Look no further than this beautiful open-concept design featuring a large primary suite with a free-standing tub, a separate shower, and separate his and her closets. There is also a centrally located media room and four bedrooms total, including an ensuite. Vaulted ceilings in the living room provide abundant natural light and offer views of the backyard and adjacent greenbelt.
Investor Tools
$560,793Estimated Mortgage Balance
$181,207Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$762,985
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,452 /month
Positive
Cash Flow Estimate:
$1,484 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$309/month
$1,050/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$82,500
2025
$82,500
N/A
$82,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$82,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Texas Bank
Loan Amount Keyed Is An Aggregate Amount
$570,845
No
First
Sep 9, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$560,793
$181,207
24%
76%
$3,423/mo
