Last 24 Hours
$489,000
NAL Estimated Property Value1186 Fm 287, Breckenridge, TX, 76424
Off Market
3 Beds
2 Bath
1,152 Sq Ft
Farm
$273.44 / sqft
Built in 2012Highlights
Interior
Bedrooms 3
Bathrooms 2AppliancesDishwasher, Electric Cooktop, Electric Range
FlooringCarpet
Exterior
Exterior FeaturesStorage
Lot Size24.16 acres
Building Information
Year Built2012
Land Information
APNR000044651
Land UseResidential
Legal DescriptionTRACT: NE/4 ABSTRACT: 125 MPHMAKE: ELLIOTT MPHMODEL: SOLITAIRE MPHSIZE: 16X72 MPHYEAR: 2012 MPHSERIAL: EMHTX17280 MPHLABEL: N
Census Tract950300
Assessed Land Value$152,210
Assessed Improvement Value$127,160
Assessment Year2025
About this property
24.16 acres just outside the city limits. This turnkey horse facility has it all. Property offers lighted roping arena with return alley and calf lane, lighted round pen, 11 stall barn with water, 16 turnouts with loafing sheds and water, lighted round pen, large tack room, large hay barn, huge covered parking for horse trailers and farm equipment, workshop is located close to barn for easy access. All of this and there is still pastures for grazing livestock! An updated single wide mobile home with a great outdoor deck is neatly situated on the property and overlooks the arena. What a view! Large carport attached.
Investor Tools
$489,000
Estimated Property Value
$0Estimated Mortgage Balance
$489,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,934 /month
Positive
Cash Flow Estimate:
$978 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$560/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,276
$279,370
2025
$152,210
$127,160
$279,370
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,276
$279,370
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$489,000
100%
0%
$0/mo
12.4%