$1,150,000
1191 J B Vandiver Loop, Moody, TX, 76557
On Market
Just Added
Highlights
Interior
AppliancesNone
FlooringCarpet, Wood
Exterior
Lot Size96.80 acres
Building Information
Year Built1957
Stories1
Roof Type105
Garage Spaces2
Land Information
APN380601000004012
SubdivisionMcclain R W
Land UseAgriculture / Farming
Legal DescriptionMCCLAIN R W ACRES 96.8
Census Tract003802
Assessed Land Value$14,960
Assessed Improvement Value$256,868
Assessment Year2025
About this property
The serene 98 acre tract features commanding views from the homesite and barndo, bottom land that includes a 6 acre lake with multiple other ponds, fenced with alley between two large 45+ acre paddox's and 2 older barns. barndo has modest living quarters, older home but functional.
Investor Tools
$0Estimated Mortgage Balance
$408,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,900 /month
Positive
Cash Flow Estimate:
$2,300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$510/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,077
$271,828
2025
$14,960
$256,868
$613,918
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,077
$271,828
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$324,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$957/mo
N/A
+$957/mo
2.8%
