$302,000
NAL Estimated Property Value509 May St, Royse City, TX, 75189
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size8,276 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APN4490-0000-091D-00-0R
Lot Number91D
SubdivisionMccasland
Land UseResidential
Legal DescriptionMCCASLAND, LOT 91D, ACRES 0.19, (REPLAT-2002)
Census Tract040405
Assessed Land Value$132,000
Assessed Improvement Value$136,269
Assessment Year2025
Investor Tools
$302,000
Estimated Property Value
$102,360Estimated Mortgage Balance
$199,640Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$582/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,478
$268,269
2025
$132,000
$136,269
$268,269
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,478
$268,269
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The American National Bank Of Texas
Open End Mortgage / Open End With Future Advance Clause
$116,900
No
First
Jan 30, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$102,360
$229,640
69%
34%
$701/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,570/mo
$701/mo
+$1,869/mo
10.2%
