$395,553
NAL Estimated Property Value2101 Fairway Lane, Royse City, TX, 75189
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave
FlooringCeramic Tile, Concrete
Exterior
Lot Size43,473 sqft
Building Information
Year Built1999
Stories1
Garage Spaces2
Land Information
APN3621-0000-0001-00-0R
Lot Number1
SubdivisionFairway Ranch Estates Phase 1
Land UseResidential
Legal DescriptionFAIRWAY RANCH ESTATES PHASE 1, LOT 1
Census Tract040411
Assessed Land Value$150,000
Assessed Improvement Value$245,553
Assessment Year2025
About this property
Tons of potential in this Royse City home on nearly a full acre for under $200K! Property offered AS-IS, seller to make no repairs. Property will not qualify for traditional loan programs in its current condition. Property has foundation settlement, please see measurement and bid attached.
Investor Tools
$395,553
Estimated Property Value
$0Estimated Mortgage Balance
$395,553Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,373 /month
Positive
Cash Flow Estimate:
$791 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$880/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,587
$395,553
2025
$150,000
$245,553
$395,553
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,587
$395,553
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$395,553
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,570/mo
N/A
+$2,570/mo
7.8%
