$435,000
NAL Estimated Property Value511 Rock Hill Road, Aubrey, TX, 76227
Off Market
Property Lead Type:
Off-Market ListHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Range
FlooringCarpet, Vinyl
Exterior
Lot Size1 acre
Building Information
Year Built1992
Stories2
Roof Type105
Land Information
APNR164873
SubdivisionD. Cowan
Land UseResidential
Legal DescriptionA0304A D. COWAN, TR 114B, 1.0 ACRES
Census Tract020116
Assessed Land Value$174,972
Assessed Improvement Value$196,792
Assessment Year2025
About this property
Nice home on approximately 1 acre. Great porch in front ready for your swing and a large deck in the back. Great floor plan with kitchen that over looks the backyard. Wood look vinyl floors in 2 living areas and breakfast room on 1st floor. Master has large walk in closet.
Investor Tools
$435,000
Estimated Property Value
$0Estimated Mortgage Balance
$435,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,610 /month
Positive
Cash Flow Estimate:
$870 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$621/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,279
$371,764
2025
$174,972
$196,792
$371,764
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,279
$371,764
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$435,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,820/mo
N/A
+$2,820/mo
7.8%
