$592,268
NAL Estimated Property Value20813 Fm 2755, Royse City, TX, 75189
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Gas Cooktop, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size6.05 acres
Building Information
Year Built1973
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-6421-000-0090-1
Lot Number9
SubdivisionHiram E Hays Survey
Land UseResidential
Legal DescriptionABS A0421 HIRAM E HAYS SURVEY, TRACT 9, 6.05 ACRES
Census Tract031202
Assessed Land Value$260,150
Assessed Improvement Value$332,118
Assessment Year2025
About this property
Look at this home and a workshop all in one place. Great country living with producing fruit tree, a place for a garden, and oh yes plenty of room for a pony and much more. You will be just 8 minutes to Walmart Super Center, fast food, etc. and just 15 minutes to Rockwall’s largest shopping centers and great restaurants.
Investor Tools
$592,268
Estimated Property Value
$226,509Estimated Mortgage Balance
$365,759Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,554 /month
Positive
Cash Flow Estimate:
$1,185 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$981/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,814
$592,268
2025
$260,150
$332,118
$592,268
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,814
$592,268
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southern Mortgage Group Llc
Conventional
$256,000
No
First
Jun 18, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$226,509
$365,759
61%
38%
$1,535/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,570/mo
$1,535/mo
+$1,035/mo
5.2%
