$1,800
104 Flowers St Fl Owers, Dayton, TX, 77535
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Dishwasher
Exterior
Lot Size24,002 sqft
Building Information
Year Built1936
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR69242
Lot Number7-10
SubdivisionSterling Investments
Land UseResidential
Legal DescriptionSTERLING INVESTMENTS, BLOCK 6, LOT 7-10, ACRES .551
Census Tract700802
Assessed Land Value$72,600
Assessed Improvement Value$172,260
Assessment Year2025
About this property
Charming 3-bedroom, 2-bath home for rent in Dayton, TX! This 1930s home offers plenty of character along with a large fenced yard, corner lot, garage, and new dishwasher. Conveniently located near Hwy 90 with easy access to shopping, dining, and schools. FREE Wi-Fi is included with the rent! Tenant is responsible for all other utilities. If you're looking for a 3-bedroom rental in Dayton with a fenced yard, garage, and plenty of space, this one is worth a look!
Investor Tools
$134,440Estimated Mortgage Balance
$118,812Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,518 /month
Positive
Cash Flow Estimate:
$506 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$418/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,746
$244,860
2025
$72,600
$172,260
$244,860
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,746
$244,860
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$146,668
No
First
Mar 10, 2022
Apr 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$134,440
$118,560
46%
53%
$880/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$880/mo
+$427/mo
6.2%
