Steve Ruffner, DVM
Capitol Ranch Real Estate, LLC
This 2024 newly remodeled and profitable Valero gas station is a prime investment opportunity in a high-traffic location near Lake Tawakoni and within 1 hour of the DFW Metroplex, perfectly positioned to capture steady local business, an influx of summertime boaters, and heavy traffic from nearby residential areas. Featuring a brand-new canopy, gas pumps, new fiberglass fuel tank, all new fuel equipment, along with a fully renovated interior and exterior of the convenience store, this turnkey property offers multiple streams of income. An attached lease space and a small apartment at the back of the building both have current tenants, ensuring immediate rental revenue. Additionally, there is an excellent value-add opportunity to convert the lease space into a liquor store. Don’t miss out on this rare chance to own a thriving business in a prime location.
Directions: please use GPS
Steve Ruffner, DVM
Capitol Ranch Real Estate, LLC
Ask Steve a Question
Monthly Payment | $19,367.25 |
Total Principal & Interest | $4,648,139.05 |
# | Payment | Interest | Principle | Balance |
1 | $19,367.25 | $15,068.54 | $4,298.70 | $2,390,701.30 |
2 | $19,367.25 | $15,041.50 | $4,325.75 | $2,386,375.55 |
3 | $19,367.25 | $15,014.28 | $4,352.97 | $2,382,022.58 |
4 | $19,367.25 | $14,986.89 | $4,380.35 | $2,377,642.22 |
5 | $19,367.25 | $14,959.33 | $4,407.91 | $2,373,234.31 |
6 | $19,367.25 | $14,931.60 | $4,435.65 | $2,368,798.66 |
7 | $19,367.25 | $14,903.69 | $4,463.55 | $2,364,335.11 |
8 | $19,367.25 | $14,875.61 | $4,491.64 | $2,359,843.47 |
9 | $19,367.25 | $14,847.35 | $4,519.90 | $2,355,323.57 |
10 | $19,367.25 | $14,818.91 | $4,548.34 | $2,350,775.24 |
11 | $19,367.25 | $14,790.29 | $4,576.95 | $2,346,198.29 |
12 | $19,367.25 | $14,761.50 | $4,605.75 | $2,341,592.54 |
13 | $19,367.25 | $14,732.52 | $4,634.73 | $2,336,957.81 |
14 | $19,367.25 | $14,703.36 | $4,663.89 | $2,332,293.93 |
15 | $19,367.25 | $14,674.02 | $4,693.23 | $2,327,600.70 |
16 | $19,367.25 | $14,644.49 | $4,722.76 | $2,322,877.94 |
17 | $19,367.25 | $14,614.77 | $4,752.47 | $2,318,125.47 |
18 | $19,367.25 | $14,584.87 | $4,782.37 | $2,313,343.09 |
19 | $19,367.25 | $14,554.78 | $4,812.46 | $2,308,530.63 |
20 | $19,367.25 | $14,524.51 | $4,842.74 | $2,303,687.89 |
21 | $19,367.25 | $14,494.04 | $4,873.21 | $2,298,814.68 |
22 | $19,367.25 | $14,463.38 | $4,903.87 | $2,293,910.81 |
23 | $19,367.25 | $14,432.52 | $4,934.72 | $2,288,976.09 |
24 | $19,367.25 | $14,401.47 | $4,965.77 | $2,284,010.31 |
25 | $19,367.25 | $14,370.23 | $4,997.01 | $2,279,013.30 |
26 | $19,367.25 | $14,338.79 | $5,028.45 | $2,273,984.85 |
27 | $19,367.25 | $14,307.15 | $5,060.09 | $2,268,924.75 |
28 | $19,367.25 | $14,275.32 | $5,091.93 | $2,263,832.83 |
29 | $19,367.25 | $14,243.28 | $5,123.96 | $2,258,708.86 |
30 | $19,367.25 | $14,211.04 | $5,156.20 | $2,253,552.66 |
31 | $19,367.25 | $14,178.60 | $5,188.64 | $2,248,364.01 |
32 | $19,367.25 | $14,145.96 | $5,221.29 | $2,243,142.73 |
33 | $19,367.25 | $14,113.11 | $5,254.14 | $2,237,888.59 |
34 | $19,367.25 | $14,080.05 | $5,287.20 | $2,232,601.39 |
35 | $19,367.25 | $14,046.78 | $5,320.46 | $2,227,280.93 |
36 | $19,367.25 | $14,013.31 | $5,353.94 | $2,221,926.99 |
37 | $19,367.25 | $13,979.62 | $5,387.62 | $2,216,539.37 |
38 | $19,367.25 | $13,945.73 | $5,421.52 | $2,211,117.85 |
39 | $19,367.25 | $13,911.62 | $5,455.63 | $2,205,662.22 |
40 | $19,367.25 | $13,877.29 | $5,489.95 | $2,200,172.26 |
41 | $19,367.25 | $13,842.75 | $5,524.50 | $2,194,647.77 |
42 | $19,367.25 | $13,807.99 | $5,559.25 | $2,189,088.51 |
43 | $19,367.25 | $13,773.02 | $5,594.23 | $2,183,494.28 |
44 | $19,367.25 | $13,737.82 | $5,629.43 | $2,177,864.86 |
45 | $19,367.25 | $13,702.40 | $5,664.85 | $2,172,200.01 |
46 | $19,367.25 | $13,666.76 | $5,700.49 | $2,166,499.52 |
47 | $19,367.25 | $13,630.89 | $5,736.35 | $2,160,763.17 |
48 | $19,367.25 | $13,594.80 | $5,772.44 | $2,154,990.72 |
49 | $19,367.25 | $13,558.48 | $5,808.76 | $2,149,181.96 |
50 | $19,367.25 | $13,521.94 | $5,845.31 | $2,143,336.65 |
51 | $19,367.25 | $13,485.16 | $5,882.09 | $2,137,454.57 |
52 | $19,367.25 | $13,448.15 | $5,919.09 | $2,131,535.47 |
53 | $19,367.25 | $13,410.91 | $5,956.34 | $2,125,579.14 |
54 | $19,367.25 | $13,373.44 | $5,993.81 | $2,119,585.33 |
55 | $19,367.25 | $13,335.72 | $6,031.52 | $2,113,553.80 |
56 | $19,367.25 | $13,297.78 | $6,069.47 | $2,107,484.33 |
57 | $19,367.25 | $13,259.59 | $6,107.66 | $2,101,376.68 |
58 | $19,367.25 | $13,221.16 | $6,146.08 | $2,095,230.59 |
59 | $19,367.25 | $13,182.49 | $6,184.75 | $2,089,045.84 |
60 | $19,367.25 | $13,143.58 | $6,223.67 | $2,082,822.17 |
61 | $19,367.25 | $13,104.42 | $6,262.82 | $2,076,559.35 |
62 | $19,367.25 | $13,065.02 | $6,302.23 | $2,070,257.12 |
63 | $19,367.25 | $13,025.37 | $6,341.88 | $2,063,915.24 |
64 | $19,367.25 | $12,985.47 | $6,381.78 | $2,057,533.47 |
65 | $19,367.25 | $12,945.31 | $6,421.93 | $2,051,111.53 |
66 | $19,367.25 | $12,904.91 | $6,462.34 | $2,044,649.20 |
67 | $19,367.25 | $12,864.25 | $6,502.99 | $2,038,146.20 |
68 | $19,367.25 | $12,823.34 | $6,543.91 | $2,031,602.29 |
69 | $19,367.25 | $12,782.16 | $6,585.08 | $2,025,017.21 |
70 | $19,367.25 | $12,740.73 | $6,626.51 | $2,018,390.70 |
71 | $19,367.25 | $12,699.04 | $6,668.20 | $2,011,722.49 |
72 | $19,367.25 | $12,657.09 | $6,710.16 | $2,005,012.34 |
73 | $19,367.25 | $12,614.87 | $6,752.38 | $1,998,259.96 |
74 | $19,367.25 | $12,572.39 | $6,794.86 | $1,991,465.10 |
75 | $19,367.25 | $12,529.63 | $6,837.61 | $1,984,627.49 |
76 | $19,367.25 | $12,486.61 | $6,880.63 | $1,977,746.86 |
77 | $19,367.25 | $12,443.32 | $6,923.92 | $1,970,822.93 |
78 | $19,367.25 | $12,399.76 | $6,967.49 | $1,963,855.45 |
79 | $19,367.25 | $12,355.92 | $7,011.32 | $1,956,844.13 |
80 | $19,367.25 | $12,311.81 | $7,055.44 | $1,949,788.69 |
81 | $19,367.25 | $12,267.42 | $7,099.83 | $1,942,688.87 |
82 | $19,367.25 | $12,222.75 | $7,144.50 | $1,935,544.37 |
83 | $19,367.25 | $12,177.80 | $7,189.45 | $1,928,354.92 |
84 | $19,367.25 | $12,132.57 | $7,234.68 | $1,921,120.25 |
85 | $19,367.25 | $12,087.05 | $7,280.20 | $1,913,840.05 |
86 | $19,367.25 | $12,041.24 | $7,326.00 | $1,906,514.04 |
87 | $19,367.25 | $11,995.15 | $7,372.10 | $1,899,141.95 |
88 | $19,367.25 | $11,948.77 | $7,418.48 | $1,891,723.47 |
89 | $19,367.25 | $11,902.09 | $7,465.15 | $1,884,258.32 |
90 | $19,367.25 | $11,855.13 | $7,512.12 | $1,876,746.20 |
91 | $19,367.25 | $11,807.86 | $7,559.38 | $1,869,186.81 |
92 | $19,367.25 | $11,760.30 | $7,606.95 | $1,861,579.87 |
93 | $19,367.25 | $11,712.44 | $7,654.81 | $1,853,925.06 |
94 | $19,367.25 | $11,664.28 | $7,702.97 | $1,846,222.09 |
95 | $19,367.25 | $11,615.81 | $7,751.43 | $1,838,470.66 |
96 | $19,367.25 | $11,567.04 | $7,800.20 | $1,830,670.46 |
97 | $19,367.25 | $11,517.97 | $7,849.28 | $1,822,821.18 |
98 | $19,367.25 | $11,468.58 | $7,898.66 | $1,814,922.52 |
99 | $19,367.25 | $11,418.89 | $7,948.36 | $1,806,974.16 |
100 | $19,367.25 | $11,368.88 | $7,998.37 | $1,798,975.80 |
101 | $19,367.25 | $11,318.56 | $8,048.69 | $1,790,927.11 |
102 | $19,367.25 | $11,267.92 | $8,099.33 | $1,782,827.78 |
103 | $19,367.25 | $11,216.96 | $8,150.29 | $1,774,677.49 |
104 | $19,367.25 | $11,165.68 | $8,201.57 | $1,766,475.92 |
105 | $19,367.25 | $11,114.08 | $8,253.17 | $1,758,222.75 |
106 | $19,367.25 | $11,062.15 | $8,305.09 | $1,749,917.66 |
107 | $19,367.25 | $11,009.90 | $8,357.35 | $1,741,560.31 |
108 | $19,367.25 | $10,957.32 | $8,409.93 | $1,733,150.38 |
109 | $19,367.25 | $10,904.40 | $8,462.84 | $1,724,687.54 |
110 | $19,367.25 | $10,851.16 | $8,516.09 | $1,716,171.45 |
111 | $19,367.25 | $10,797.58 | $8,569.67 | $1,707,601.79 |
112 | $19,367.25 | $10,743.66 | $8,623.58 | $1,698,978.20 |
113 | $19,367.25 | $10,689.40 | $8,677.84 | $1,690,300.36 |
114 | $19,367.25 | $10,634.81 | $8,732.44 | $1,681,567.92 |
115 | $19,367.25 | $10,579.86 | $8,787.38 | $1,672,780.54 |
116 | $19,367.25 | $10,524.58 | $8,842.67 | $1,663,937.87 |
117 | $19,367.25 | $10,468.94 | $8,898.30 | $1,655,039.57 |
118 | $19,367.25 | $10,412.96 | $8,954.29 | $1,646,085.28 |
119 | $19,367.25 | $10,356.62 | $9,010.63 | $1,637,074.65 |
120 | $19,367.25 | $10,299.93 | $9,067.32 | $1,628,007.33 |
121 | $19,367.25 | $10,242.88 | $9,124.37 | $1,618,882.97 |
122 | $19,367.25 | $10,185.47 | $9,181.77 | $1,609,701.19 |
123 | $19,367.25 | $10,127.70 | $9,239.54 | $1,600,461.65 |
124 | $19,367.25 | $10,069.57 | $9,297.67 | $1,591,163.98 |
125 | $19,367.25 | $10,011.07 | $9,356.17 | $1,581,807.80 |
126 | $19,367.25 | $9,952.21 | $9,415.04 | $1,572,392.76 |
127 | $19,367.25 | $9,892.97 | $9,474.27 | $1,562,918.49 |
128 | $19,367.25 | $9,833.36 | $9,533.88 | $1,553,384.61 |
129 | $19,367.25 | $9,773.38 | $9,593.87 | $1,543,790.74 |
130 | $19,367.25 | $9,713.02 | $9,654.23 | $1,534,136.51 |
131 | $19,367.25 | $9,652.28 | $9,714.97 | $1,524,421.54 |
132 | $19,367.25 | $9,591.15 | $9,776.09 | $1,514,645.44 |
133 | $19,367.25 | $9,529.64 | $9,837.60 | $1,504,807.84 |
134 | $19,367.25 | $9,467.75 | $9,899.50 | $1,494,908.35 |
135 | $19,367.25 | $9,405.47 | $9,961.78 | $1,484,946.56 |
136 | $19,367.25 | $9,342.79 | $10,024.46 | $1,474,922.11 |
137 | $19,367.25 | $9,279.72 | $10,087.53 | $1,464,834.58 |
138 | $19,367.25 | $9,216.25 | $10,151.00 | $1,454,683.58 |
139 | $19,367.25 | $9,152.38 | $10,214.86 | $1,444,468.72 |
140 | $19,367.25 | $9,088.12 | $10,279.13 | $1,434,189.59 |
141 | $19,367.25 | $9,023.44 | $10,343.80 | $1,423,845.79 |
142 | $19,367.25 | $8,958.36 | $10,408.88 | $1,413,436.91 |
143 | $19,367.25 | $8,892.87 | $10,474.37 | $1,402,962.53 |
144 | $19,367.25 | $8,826.97 | $10,540.27 | $1,392,422.26 |
145 | $19,367.25 | $8,760.66 | $10,606.59 | $1,381,815.67 |
146 | $19,367.25 | $8,693.92 | $10,673.32 | $1,371,142.35 |
147 | $19,367.25 | $8,626.77 | $10,740.48 | $1,360,401.87 |
148 | $19,367.25 | $8,559.20 | $10,808.05 | $1,349,593.82 |
149 | $19,367.25 | $8,491.19 | $10,876.05 | $1,338,717.77 |
150 | $19,367.25 | $8,422.77 | $10,944.48 | $1,327,773.29 |
151 | $19,367.25 | $8,353.91 | $11,013.34 | $1,316,759.95 |
152 | $19,367.25 | $8,284.61 | $11,082.63 | $1,305,677.32 |
153 | $19,367.25 | $8,214.89 | $11,152.36 | $1,294,524.96 |
154 | $19,367.25 | $8,144.72 | $11,222.53 | $1,283,302.43 |
155 | $19,367.25 | $8,074.11 | $11,293.13 | $1,272,009.30 |
156 | $19,367.25 | $8,003.06 | $11,364.19 | $1,260,645.11 |
157 | $19,367.25 | $7,931.56 | $11,435.69 | $1,249,209.42 |
158 | $19,367.25 | $7,859.61 | $11,507.64 | $1,237,701.79 |
159 | $19,367.25 | $7,787.21 | $11,580.04 | $1,226,121.75 |
160 | $19,367.25 | $7,714.35 | $11,652.90 | $1,214,468.85 |
161 | $19,367.25 | $7,641.03 | $11,726.21 | $1,202,742.64 |
162 | $19,367.25 | $7,567.26 | $11,799.99 | $1,190,942.65 |
163 | $19,367.25 | $7,493.01 | $11,874.23 | $1,179,068.42 |
164 | $19,367.25 | $7,418.31 | $11,948.94 | $1,167,119.48 |
165 | $19,367.25 | $7,343.13 | $12,024.12 | $1,155,095.36 |
166 | $19,367.25 | $7,267.47 | $12,099.77 | $1,142,995.59 |
167 | $19,367.25 | $7,191.35 | $12,175.90 | $1,130,819.69 |
168 | $19,367.25 | $7,114.74 | $12,252.51 | $1,118,567.18 |
169 | $19,367.25 | $7,037.65 | $12,329.59 | $1,106,237.59 |
170 | $19,367.25 | $6,960.08 | $12,407.17 | $1,093,830.42 |
171 | $19,367.25 | $6,882.02 | $12,485.23 | $1,081,345.19 |
172 | $19,367.25 | $6,803.46 | $12,563.78 | $1,068,781.41 |
173 | $19,367.25 | $6,724.42 | $12,642.83 | $1,056,138.58 |
174 | $19,367.25 | $6,644.87 | $12,722.37 | $1,043,416.20 |
175 | $19,367.25 | $6,564.83 | $12,802.42 | $1,030,613.78 |
176 | $19,367.25 | $6,484.28 | $12,882.97 | $1,017,730.82 |
177 | $19,367.25 | $6,403.22 | $12,964.02 | $1,004,766.79 |
178 | $19,367.25 | $6,321.66 | $13,045.59 | $991,721.21 |
179 | $19,367.25 | $6,239.58 | $13,127.67 | $978,593.54 |
180 | $19,367.25 | $6,156.98 | $13,210.26 | $965,383.28 |
181 | $19,367.25 | $6,073.87 | $13,293.38 | $952,089.90 |
182 | $19,367.25 | $5,990.23 | $13,377.01 | $938,712.89 |
183 | $19,367.25 | $5,906.07 | $13,461.18 | $925,251.71 |
184 | $19,367.25 | $5,821.38 | $13,545.87 | $911,705.84 |
185 | $19,367.25 | $5,736.15 | $13,631.10 | $898,074.74 |
186 | $19,367.25 | $5,650.39 | $13,716.86 | $884,357.88 |
187 | $19,367.25 | $5,564.09 | $13,803.16 | $870,554.72 |
188 | $19,367.25 | $5,477.24 | $13,890.01 | $856,664.72 |
189 | $19,367.25 | $5,389.85 | $13,977.40 | $842,687.32 |
190 | $19,367.25 | $5,301.91 | $14,065.34 | $828,621.98 |
191 | $19,367.25 | $5,213.41 | $14,153.83 | $814,468.15 |
192 | $19,367.25 | $5,124.36 | $14,242.88 | $800,225.26 |
193 | $19,367.25 | $5,034.75 | $14,332.50 | $785,892.77 |
194 | $19,367.25 | $4,944.58 | $14,422.67 | $771,470.10 |
195 | $19,367.25 | $4,853.83 | $14,513.41 | $756,956.68 |
196 | $19,367.25 | $4,762.52 | $14,604.73 | $742,351.96 |
197 | $19,367.25 | $4,670.63 | $14,696.61 | $727,655.34 |
198 | $19,367.25 | $4,578.16 | $14,789.08 | $712,866.26 |
199 | $19,367.25 | $4,485.12 | $14,882.13 | $697,984.13 |
200 | $19,367.25 | $4,391.48 | $14,975.76 | $683,008.37 |
201 | $19,367.25 | $4,297.26 | $15,069.99 | $667,938.38 |
202 | $19,367.25 | $4,202.45 | $15,164.80 | $652,773.58 |
203 | $19,367.25 | $4,107.03 | $15,260.21 | $637,513.37 |
204 | $19,367.25 | $4,011.02 | $15,356.22 | $622,157.15 |
205 | $19,367.25 | $3,914.41 | $15,452.84 | $606,704.31 |
206 | $19,367.25 | $3,817.18 | $15,550.06 | $591,154.24 |
207 | $19,367.25 | $3,719.35 | $15,647.90 | $575,506.34 |
208 | $19,367.25 | $3,620.89 | $15,746.35 | $559,759.99 |
209 | $19,367.25 | $3,521.82 | $15,845.42 | $543,914.57 |
210 | $19,367.25 | $3,422.13 | $15,945.12 | $527,969.45 |
211 | $19,367.25 | $3,321.81 | $16,045.44 | $511,924.01 |
212 | $19,367.25 | $3,220.86 | $16,146.39 | $495,777.62 |
213 | $19,367.25 | $3,119.27 | $16,247.98 | $479,529.64 |
214 | $19,367.25 | $3,017.04 | $16,350.21 | $463,179.44 |
215 | $19,367.25 | $2,914.17 | $16,453.08 | $446,726.36 |
216 | $19,367.25 | $2,810.65 | $16,556.59 | $430,169.77 |
217 | $19,367.25 | $2,706.48 | $16,660.76 | $413,509.01 |
218 | $19,367.25 | $2,601.66 | $16,765.59 | $396,743.42 |
219 | $19,367.25 | $2,496.18 | $16,871.07 | $379,872.35 |
220 | $19,367.25 | $2,390.03 | $16,977.22 | $362,895.14 |
221 | $19,367.25 | $2,283.22 | $17,084.03 | $345,811.11 |
222 | $19,367.25 | $2,175.73 | $17,191.52 | $328,619.59 |
223 | $19,367.25 | $2,067.56 | $17,299.68 | $311,319.91 |
224 | $19,367.25 | $1,958.72 | $17,408.52 | $293,911.38 |
225 | $19,367.25 | $1,849.19 | $17,518.05 | $276,393.33 |
226 | $19,367.25 | $1,738.97 | $17,628.27 | $258,765.06 |
227 | $19,367.25 | $1,628.06 | $17,739.18 | $241,025.88 |
228 | $19,367.25 | $1,516.45 | $17,850.79 | $223,175.08 |
229 | $19,367.25 | $1,404.14 | $17,963.10 | $205,211.98 |
230 | $19,367.25 | $1,291.13 | $18,076.12 | $187,135.86 |
231 | $19,367.25 | $1,177.40 | $18,189.85 | $168,946.01 |
232 | $19,367.25 | $1,062.95 | $18,304.29 | $150,641.72 |
233 | $19,367.25 | $947.79 | $18,419.46 | $132,222.26 |
234 | $19,367.25 | $831.90 | $18,535.35 | $113,686.91 |
235 | $19,367.25 | $715.28 | $18,651.97 | $95,034.95 |
236 | $19,367.25 | $597.93 | $18,769.32 | $76,265.63 |
237 | $19,367.25 | $479.84 | $18,887.41 | $57,378.22 |
238 | $19,367.25 | $361.00 | $19,006.24 | $38,371.98 |
239 | $19,367.25 | $241.42 | $19,125.82 | $19,246.16 |
240 | $19,367.25 | $121.09 | $19,246.16 | $0.00 |
All information should be independently reviewed and verified for accuracy. IDX information is provided exclusively for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information current as of April 2, 2025 at 12:00:00 AM UTC.
You may not reproduce or redistribute this data, it is for viewing purposes only. This data is deemed reliable, but is not guaranteed accurate by the MLS or NTREIS. This data was last updated on: April 2, 2025 at 12:00:00 AM UTC
Listed By: Dominique Horn of Regal, Realtors
Notifications