$194,000
NAL Estimated Property Value504 King Charles Road, Scroggins, TX, 75480
$252,200 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Range, Gas Oven, Gas Range, Microwave
FlooringLaminate, Vinyl
Building Information
Year Built1985
Land Information
APN02200-00000-00422-000000
Lot Number422
SubdivisionKings Country
Land UseResidential
Legal DescriptionAB 358 J A NEWMAN LT 422 SEC 1 KINGS CO
Census Tract950101
Assessed Land Value$14,750
Assessed Improvement Value$154,250
Assessment Year2025
About this property
Take advantage of this unique, versatile lake area house floor plan. The main section of the home includes 3 bedrooms and 1 bath, living area, and kitchen with a dining area and utility room dividing it from the attached studio style living, bedroom with private entrance, bath, and kitchenette. The property includes 3 lots, almost an acre, a large covered front porch, a storage building with electricity, and a covered sitting area and fire pit in the back. King's Country amenities include: security gate, boat ramp, tennis, basketball courts and playground.
Investor Tools
$194,000
Estimated Property Value
$45,427Estimated Mortgage Balance
$148,573Estimated Equity
76% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$252,200
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,164 /month
Positive
Cash Flow Estimate:
$388 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$120/month
$740/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$476
$169,000
2025
$14,750
$154,250
$169,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$476
$169,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kirkston Mortgage Lending Llc
Fha
$66,681
Yes
First
Jul 30, 2012
Aug 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$45,427
$148,573
76%
23%
$400/mo
