$330,000
1054 County Road 650, Dayton, TX, 77535
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size1 acre
Building Information
Year Built1985
Stories2
Roof Type105
Garage Spaces6
Land Information
APNR285158
Lot Number16
SubdivisionSpur Forest
Land UseSingle Family Residence
Legal DescriptionSPUR FOREST, LOT 16 TR 2, 17 TR 2, SEC 3, ACRES 1.0
Census Tract700801
Assessed Land Value$69,160
Assessed Improvement Value$215,660
Assessment Year2025
Investor Tools
$234,721Estimated Mortgage Balance
$50,099Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$467/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,179
$284,820
2025
$69,160
$215,660
$284,820
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,179
$284,820
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Fha
$245,471
Yes
First
Apr 26, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$234,721
$50,099
17%
82%
$1,472/mo
