$304,199
NAL Estimated Property Value705 Royal Street, Cleburne, TX, 76031
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Range
FlooringCeramic Tile, Wood
Building Information
Year Built2021
Garage Spaces2
Land Information
APN126.2800.15110
Lot Number3
Land UseResidential
Legal DescriptionLOT 3 BLK 254 ORIGINAL CLEBURNE AKA LOT 3 BLK 10 SANTA FE ADDN
Census Tract130900
Assessed Land Value$43,000
Assessed Improvement Value$261,199
Assessment Year2025
About this property
Welcome to this Brand new home in Cleburne. Only about 7minutes from Southwestern Adventist University. This beautiful home offers 3 good size bedrooms and two full bathrooms. Nice and very open concept that when you invited a guest over you can cook and entertain them at the same time. No carpets so no allergy to worry about. Enjoy the quiet street as its almost at the end of the street. Come and bring your buyers this home won't last long.
Investor Tools
$304,199
Estimated Property Value
$189,570Estimated Mortgage Balance
$114,629Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,825 /month
Positive
Cash Flow Estimate:
$608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$511/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,606
$304,199
2025
$43,000
$261,199
$304,199
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,606
$304,199
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Groves Capital Inc
Conventional
$207,200
No
First
Nov 18, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,570
$114,629
37%
62%
$1,243/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,243/mo
+$684/mo
7.6%
