Last 24 Hours
$1,136,000
NAL Estimated Property Value420 Roy Ct, Keller, TX, 76248
Off Market
4 Beds
5 Bath
4,287 Sq Ft
Single Family Residence
$303.01 / sqft
Built in 1975Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 5
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Vented Exhaust Fan
FlooringAdobe, Carpet, Ceramic Tile, Wood
Exterior
Private PoolExterior FeaturesBalcony
Lot Size2.39 acres
Building Information
Year Built1975
Stories2
Garage Spaces2
Land Information
APNA1026---2CC----20
SubdivisionMcqueen, Donald Survey
Land UseResidential
Legal DescriptionMCQUEEN, DONALD SURVEY ABSTRACT 1026 TRACT 2CC & 2D
Census Tract113816
Assessed Land Value$354,250
Assessed Improvement Value$455,832
Assessment Year2025
About this property
ONE OF KIND PROPERTY IN KELLER. THIS UNIQUE HOME SITS ON TOP OF A HILL OVER LOOKING 2.75 WOODED AND PRIVATE ACRAGE, LARGE WINDOWS LOOK OUT OVER THE WOODED ESTATE. THERE ARE TWO OVERSIZED BALCONIES WITH A GORGEOUS VIEWS. THE HOME HAS 4 BEDROOMS WITH THEIR OWN PRIVATE BATH. TWO SPLIT MASTER SUITES . THE OVERSIZE MASTER SUITE HAS A PASS THROUGH FIREPLACE INTO PRIVATE OFFICE OR EXERCISE ROOM. A HUGE UPSTAIRS GAME ROOM FEATURE A THIRD FIREPLACE, FULL BATH, AND PRIVATE BALCONY. THE HOUSE SIZE PATIO LOOKS OUT ON A DIVING POOL . THE GARAGE HAS 10 FOOT DOORS . CIRCULAR DRIVE WITH EXTRA PARKING .
Investor Tools
$1,136,000
Estimated Property Value
$844,042Estimated Mortgage Balance
$291,958Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,794 /month
Positive
Cash Flow Estimate:
$2,598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,548/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,891
$810,082
2025
$354,250
$455,832
$810,082
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,891
$810,082
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amerant Mortgage Llc
Conventional
$862,500
No
First
Mar 25, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$844,042
$291,958
25%
74%
$5,955/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,110/mo
$5,955/mo
$-2,845/mo
3.3%
12.4%