$213,000
NAL Estimated Property Value104 Tram Rd, Dayton, TX, 77535
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size10,245 sqft
Building Information
Year Built1962
Stories1
Roof Type112
Garage Spaces2
Land Information
APNR54050
Lot Number13
SubdivisionKindt-1
Land UseResidential
Legal DescriptionKINDT-1, BLOCK 38, LOT 13, PT 14, ACRES 0.2352
Census Tract700802
Assessed Land Value$38,520
Assessed Improvement Value$125,280
Assessment Year2025
About this property
Per seller this property is being sold as is. All room sizes are approximate,
Investor Tools
$213,000
Estimated Property Value
$221,084Estimated Mortgage Balance
$213,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,278 /month
Positive
Cash Flow Estimate:
$426 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$377/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,456
$163,800
2025
$38,520
$125,280
$163,800
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,456
$163,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kind Lending Llc
Stand Alone Second / Subordinate Position
$7,665
No
First
Dec 17, 2025
Jan 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,084
N/A
0%
104%
$1,336/mo
