$457,859
5216 Picasso Road, Royse City, TX, 75189
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDouble Oven, Dishwasher, Electric Cooktop, Disposal, Microwave
Exterior
Lot Size6,186 sqft
Building Information
Year Built2024
Stories1
Garage Spaces6
Land Information
APN4398-000F-0004-00-0R
Lot Number4
Land UseResidential Sfr Non-Waterfront
Legal DescriptionMERCER MEADOWS BLK F LOT 4
Census Tract040411
Assessed Land Value$62,000
Assessed Improvement Value$179,160
Assessment Year2025
About this property
Beautiful Astoria Homes Model for sale. Real hand scraped hardwood floors and 2 story stone fireplace with private view of trees and wrought iron fenced yard. Deluxe kitchen with double oven, glass cooktop, marble back splash, painted cabinets, with satin nickel hardware & quartz counter tops. Bay window in primary bed, free standing tub and separate shower in primary bathroom. Upgraded 8ft front door, stone added to exterior and covered front and back patios.
Investor Tools
$15,225,124Estimated Mortgage Balance
$420,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,747 /month
Positive
Cash Flow Estimate:
$916 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$175/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$241,160
2025
$62,000
$179,160
$241,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$241,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Commercial
$15,000,000
No
First
Nov 7, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$15,225,124
N/A
0%
3625%
$94,448/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,350/mo
$94,928/mo
$-91,578/mo
9.6%
