Feedback ..read more
Jeanne from Miami, FL
Go Back
  Go
Property Data for:  422 Lakdeside Dr, Rockwall TX, 75032
SFH   Not for sale  change
4bd | 2ba | 1,848sf
Ask Price: 
Est Value: $185,200 $100/sf
Discount:
Est Rent: $1,650/mo
Cash Flow: -$5/mo
Cash/Cash Return: -0.13%
FE-Score
433
Today
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 2780
Insurance % 648
Association Dues (HOA) /mo
Maintenance % 2772
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $185,200 (range: $142,000 - $419,000)
# Price Type/beds/bath/sqft Address Last seen
1   $149,500   SFH 4 br/2 ba 1,939 sqft  151 Bass Rd, Rockwall TX, 75032  9/6/2014
2   $419,000   SFH 4 br/3 ba 3,226 sqft  4850 Tubbs Rd, Rockwall TX, 75032  7/31/2014
3   $142,000   SFH 4 br/2 ba 1,727 sqft  153 Magnolia Ln, Rockwall TX, 75032  8/13/2014
4   $169,000   SFH 4 br/3 ba 2,171 sqft  3690 Sycamore, Rockwall TX, 75032  8/13/2014
5   $189,900   SFH 4 br/2 ba 2,073 sqft  133 Berkley, Rockwall TX, 75032  7/12/2014
6   $202,000   SFH 4 br/2.5 ba 3,063 sqft  122 Berkley Dr, Rockwall TX, 75032  9/25/2014
7   $225,000   SFH 4 br/2.5 ba 3,087 sqft  145 Berkley Drive, Rockwall TX, 75032  11/18/2014
8   $189,900   SFH 4 br/2.5 ba 3,135 sqft  163 Southlake Drive, Rockwall TX, 75032  11/24/2014
9   $207,900   SFH 4 br/2 ba 2,094 sqft  103 Wembley Way, Rockwall TX, 75032  11/24/2014
10   $149,900   SFH 4 br/2 ba 1,546 sqft  310 Westwood Dr, Rockwall TX, 75032  11/24/2014
Rent Comparables - Estimated Rent $1,650 (range: $1,200 - $2,195)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,850   SFH 4 br/2 ba 1,720 sqft  329 Bass, Rockwall TX, 75032  10/15/2014
2   $1,475   SFH 4 br/2 ba 1,828 sqft  612 Trout St, Rockwall TX, 75032  1/9/2014
3   $1,200   SFH 4 br/2 ba 1,682 sqft  945 Lakeside Drive, Rockwall TX, 75032  4/6/2014
4   $1,450   SFH 4 br/2 ba 1,498 sqft  115 Mulberry Ln, Rockwall TX, 75032  12/17/2013
5   $1,750   SFH 4 br/2 ba 2,700 sqft  168 Sequoia Rd, Rockwall TX, 75032  7/14/2014
6   $1,750   SFH 4 br/3 ba 3,098 sqft  118 Brookshore, Rockwall TX, 75032  5/26/2014
7   $1,750   SFH 4 br/2.5 ba 3,004 sqft  141 Southwood Drive, Rockwall TX, 75032  12/5/2013
8   $1,850   SFH 4 br/2 ba 1,981 sqft  2519 Waterstone Ln, Rockwall TX, 75032  3/8/2014
9   $2,195   SFH 4 br/2 ba 2,267 sqft  5603 Yacht Club Dr, Rockwall TX, 75032  11/23/2014
10   $2,189   SFH 4 br/2.5 ba 2,408 sqft  102 Resolute Ln, Rockwall TX, 75032  11/23/2014