Last 24 Hours
$1,415,000
NAL Estimated Property Value18100 County Road 221, Brookesmith, TX, 76827
Off Market
— Beds
— Bath
640 Sq Ft
Ranch
Built in 2020About this property
2.43 acres located at Winchell with close proximity to the Colorado River. Excellent remote property to build a home, cabin or double wide. Electricity and rural water available. Good tree coverage and small tank that, with some work and cleaning out, could be great for fishing. Older rock farm house that may be beyond salvaging.
Investor Tools
$1,415,000
Estimated Property Value
$67,178Estimated Mortgage Balance
$1,347,822Estimated Equity
95% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,490 /month
Positive
Cash Flow Estimate:
$2,830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$626/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$442
$36,210
2025
N/A
$36,210
$36,210
No
Tax History
Year
Tax Paid
Assessed Value
2025
$442
$36,210
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
21st Mortgage Corp
Purchase Money Mortgage
$74,563
No
First
Mar 26, 2021
Apr 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$67,178
$1,347,822
95%
5%
$448/mo
12.4%