$1,905,200
NAL Estimated Property Value1652 Fm 2503, Fayetteville, TX, 78940
Off Market
Highlights
Interior
AppliancesElectric Cooktop, Electric Range
FlooringCarpet, Vinyl
Exterior
Lot Size50.04 acres
Building Information
Year Built1990
Garage Spaces4
Land Information
APN23330
Land UseAgriculture / Farming
Legal DescriptionABS A098 THOMPSON A LG,50.036 ACRES,(2) HSES, FARM BLDGS
Census Tract970700
Assessed Land Value$1,530,880
Assessed Improvement Value$374,320
Assessment Year2025
About this property
Approximately 50.045 picturesque acres located about 4 miles from Fayetteville. The property features a ±2020 sqft brick home, ±960 sqft antique house, ±2360 sqft barn, and a ±1536 sqft shop/garage. In addition, the property has a large pond, wet weather creek, scattered mature oaks and pecan trees, rolling pasture, and beautiful views of the countryside. Ag exemption is in place. About ±1500 feet of paved road frontage. Less than 90 miles from Houston and about 15 minutes from Round Top.
Investor Tools
$1,905,200
Estimated Property Value
$409,700Estimated Mortgage Balance
$1,495,500Estimated Equity
78% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,431 /month
Positive
Cash Flow Estimate:
$3,810 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,199/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,859
$1,905,200
2025
$1,530,880
$374,320
$1,905,200
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,859
$1,905,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$464,000
No
First
May 15, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$409,700
$1,495,500
78%
22%
$2,782/mo
