$760,000
NAL Estimated Property Value10873 Dunns Fort Rd, Hearne, TX, 77859
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size10 acres
Building Information
Year Built1998
Land Information
APN000033-000210
Land UseResidential
Legal DescriptionAB 33 J PRICKETT (TR 1) QD#18 1402/188 10 ACRES
Census Tract960400
Assessed Land Value$169,000
Assessed Improvement Value$245,141
Assessment Year2025
About this property
Looking for a Fixer-Upper on acreage? Look no more! This 3 bedroom, 2 bath home with 2,057 square feet is situated on 10 acres with a pond. 30 minutes from the heart of Bryan/College Station. Make an appointment to see it TODAY.
Investor Tools
$760,000
Estimated Property Value
$219,132Estimated Mortgage Balance
$540,868Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,560 /month
Positive
Cash Flow Estimate:
$1,520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$714/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,762
$414,141
2025
$169,000
$245,141
$414,141
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,762
$414,141
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Interlinc Mortgage Services Llc
Conventional
$249,210
No
First
Mar 9, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$219,132
$382,868
63%
29%
$1,495/mo
