Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$358,205

NAL Estimated Property Value

3054 Estuary Dr, Royse City, TX, 75189

$395,280 ARVInfo
Off MarketInfo
Beds6 Beds
Baths3 Bath
Baths2,570 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$163.04 / sqft
Year BuiltBuilt in 2019

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 6Bedrooms 6
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating GasHeating Gas
CoolingCooling
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Range, Microwave
FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesRain Gutters
Lot Size6,752 sqft

Building Information

Year Built2019
Stories1
Garage Spaces2

Land Information

APNS5234-000A-0028-00-0R
Lot Number28
SubdivisionWaterscape Phase 1
Land UseResidential
Legal DescriptionWATERSCAPE PHASE 1, BLOCK A, LOT 28
Census Tract040412
Assessed Land Value$110,000
Assessed Improvement Value$248,205
Assessment Year2025

About this property

Motivated Sellers! Bring your best OFFER! MUST SEE SIX BEDROOM HOME IN WATERSCAPE COMMUNITY! Stunning two-story History Maker Build Craftsman home features a spacious living area that opens up to the dining and living room with an island kitchen, granite counters, stainless appliances, detailed finishes and tile flooring throughout the home with carpet in the bedrooms. This awesome open concept home offers elevated ceilings in the family room and a large first floor master bedroom for the owner. Game room upstairs with an additional two bedrooms. Not to mention the cozy private backyard with playground, furniture and outdoor grill to STAY! HOA offers Community pool, clubhouse, parks, and much more.

Investor Tools

Property Icon
$358,205
Estimated Property Value
$365,191Estimated Mortgage Balance
$0Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$395,280
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,514 /month
Positive
Cash Flow Estimate:
$838 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$756/month
$605/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,284
$358,205
2025
$110,000
$248,205
$358,205
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,284
$358,205

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Fha
$397,664
Yes
First
Jan 21, 2022
Feb 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$365,191
N/A
0%
102%
$2,385/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,350/mo
$2,990/mo
+$360/mo
11.2%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Royse City

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

3054 Estuary Dr | Property Details | No Agent List