$292,159
NAL Estimated Property Value805 Kim Lane, Royse City, TX, 75189
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Lot Size7,841 sqft
Building Information
Year Built2004
Stories1
Garage Spaces2
Land Information
APN3614-000E-0009-00-0R
Lot Number9
SubdivisionEstates Of Quail Ridge
Land UseResidential
Legal DescriptionESTATES OF QUAIL RIDGE, BLOCK E, LOT 9
Census Tract040410
Assessed Land Value$100,000
Assessed Improvement Value$192,159
Assessment Year2025
About this property
Cute 4 bedroom 2 bath 2 living 2 dining in Royse City. Lots of cabinets, kitchen opens up to the living, stainless steel appliances. Large master bedroom with garden tub, walk-in closet, separate shower, and dual sinks. Backyard made for entertaining! Above ground pool, covered patio, and large storage building. Close to schools, shopping, dining, and more.
Investor Tools
$292,159
Estimated Property Value
$183,288Estimated Mortgage Balance
$108,871Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,753 /month
Positive
Cash Flow Estimate:
$584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$499/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,525
$292,159
2025
$100,000
$192,159
$292,159
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,525
$292,159
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$207,580
No
First
May 15, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,288
$108,871
37%
63%
$1,245/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,350/mo
$1,245/mo
+$2,105/mo
13.8%
