$326,000
NAL Estimated Property Value3104 Trellis Way, Royse City, TX, 75189
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,388 sqft
Building Information
Year Built2011
Stories2
Garage Spaces2
Land Information
APN5273-0540-0060-92
Lot Number6
SubdivisionVerandah Ph 1 A
Land UseResidential
Legal DescriptionS5273 VERANDAH PH 1 A BLK 54 LOT 6 ACRES .1696
Census Tract961401
Assessed Land Value$47,510
Assessed Improvement Value$263,240
Assessment Year2025
About this property
Perfect home for a growing family! Charming property, large kitchen with island that opens to a cozy family room with fireplace (gas starting). Home also features, granite, updated laminate flooring, large backyard (perfect for a pool) with sprinkler system, split bedrooms, ceramic tile in wet areas, and much more! The master suite features window seating, large master bathroom with garden tub, walk-in closets, separate closets, separate shower, and plenty of natural light.
Investor Tools
$326,000
Estimated Property Value
$220,744Estimated Mortgage Balance
$105,256Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,956 /month
Positive
Cash Flow Estimate:
$652 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$508/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,466
$310,750
2025
$47,510
$263,240
$310,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,466
$310,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Va
$250,000
Yes
First
May 29, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,744
$105,256
32%
68%
$1,499/mo
