$225,000
NAL Estimated Property Value1602 Waco St, Dayton, TX, 77535
$292,500 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size27,295 sqft
Building Information
Year Built1998
Garage Spaces2
Land Information
APNR251607
Lot Number4
SubdivisionLandry-Mason
Land UseResidential
Legal DescriptionLANDRY-MASON, LOT 4, ACRES 0.6266, MH LABEL# TRA0413549 / TRA0413350
Census Tract700900
Assessed Land Value$69,690
Assessed Improvement Value$84,000
Assessment Year2025
About this property
10/28 ***Under Construction! Welcome Home to Contemporary Luxury! Discover exceptional craftsmanship in this stunning 3-bedroom property featuring a fabulous home office, 3.5 bathrooms, an upstairs game room, and a spacious 2-car garage. Nestled in Dayton, TX, and crafted by Empire Home Builders, this residence embodies modern architecture with sleek design elements, blending indoor and outdoor living seamlessly.
Investor Tools
$225,000
Estimated Property Value
$0Estimated Mortgage Balance
$225,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$292,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,360 /month
Positive
Cash Flow Estimate:
$1,120 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$361/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,204
$153,690
2025
$69,690
$84,000
$153,690
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,204
$153,690
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$227,000
100%
0%
$0/mo
