Last 24 Hours
$541,000
NAL Estimated Property Value1771 Brumelow Road Tract F, Whitesboro, TX, 76273
Off Market
— Beds
— Bath
2,645 Sq FtHighlights
Interior
Bedrooms —
Bathrooms —
Garage AvailableExterior
Lot Size3.05 acres
Building Information
Year Built2024
Garage Spaces5
Land Information
APN055 8250001
Lot Number5
Subdivision4 Sands Ranch Additon Phase 2
Land UseCommercial
Legal Description4 SANDS RANCH ADDITON PHASE 2, BLOCK A, LOT 5, ACRES 3.048
Census Tract000304
Assessed Land Value$168,286
Assessed Improvement Value$221,998
Assessment Year2025
About this property
Welcome home to a little piece of paradise in the country! Enjoy 17.566 acres surrounded by Rolling hills, gorgeous ponds and beautiful topography that will take your breathe away. Enjoy those cotton candy Texas skies when you build your dream home and sit on the back porch, watching the sunrise or sunset with a view of the beautiful ponds at 4 Sands Ranch. Country living at its best awaits you at 4 Sands Ranch! See plat for lot dimensions and locations. Photos represent views from different lot location.
Investor Tools
$541,000
Estimated Property Value
$139,487Estimated Mortgage Balance
$401,513Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,246 /month
Positive
Cash Flow Estimate:
$1,082 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$422/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,359
$390,284
2025
$168,286
$221,998
$390,284
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,359
$390,284
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Purchase Money Mortgage
$150,500
No
First
Jun 28, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,487
$401,513
74%
26%
$903/mo
12.4%