Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Main property image
Days35Days on Market
Views2view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$1,972,848

1825 Fm 1028, Rochelle, TX, 76872

On MarketInfo
Beds2 Beds
Baths2 Bath
Baths2,090 Sq Ft
price_per_sqft$943.95 / sqft
Year BuiltBuilt in 2000

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms 2Bathrooms 2
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Gas Water Heater, Refrigerator, Tankless Water Heater, Water Softener
FlooringLaminate, Tile, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesStorage
Lot Size1 acre

Building Information

Year Built2000

Land Information

APN33432
Land UseResidential
Legal Description740 293H & TC RR CO
Census Tract950500
Assessed Land Value$3,850
Assessed Improvement Value$230,020
Assessment Year2025

About this property

What are incredible views worth? We don't know, but this place has them right off the back porch! See the sun rise in the morning and be in the shade in the evening! Simply a breath-taking view of Deep Creek Valley. This 319 acre combination game and cattle ranch is high fenced with low cross fencing. All in excellent condition. There is little mesquite, prickly-pear cactus, or cedar. Most of the approximately 126 acres of open grazing land can be closed off from the timbered areas during hunting season. There are four stock ponds. Thick brush and large Live Oaks predominate the rest of the property. The home was built in 2000 and has 2090* square feet under central heat and air. It features two bedrooms and two baths with walk-in closets. The kitchen is semi-open to the living room and is equipped with granite counter tops, double ovens, and all the amenities you would expect including a dining area, breakfast area, large walk-in pantry, and a utility room with washer, dryer, and water softener. Ceiling fans though out. Tile in living, kitchen, and utility. Wood laminate in bedrooms and baths. No updating is needed. It is move in ready. Additionally, there is an 816*square foot guest house that was built in the 1940’s. It features a full kitchen, two bedrooms, a bath, all under central heat and air. Also present on the property is a 2000 square foot metal barn with concrete floors, skylights, fluorescent lights, and sliding doors north and south. A good set of cattle working pens with a shelter shed, a chicken coop, multiple water troughs, 250-gallon propane tank, 500-gallon fuel tank, and Fiber Optic internet! A beautiful, well taken care of property in a very quiet area. Large axis are present. *As per McCulloch CAD

Investor Tools

$9,211Estimated Mortgage Balance
$1,943,811Estimated Equity
98% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,837 /month
Positive
Cash Flow Estimate:
$3,946 /month

Interested in this property?

Becky Long

Edge of the West

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$935/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,449
$233,870
2025
$3,850
$230,020
$233,870
No

Tax History

Year
Tax Paid
Assessed Value
2025
$1,449
$233,870

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alvin W Roesler
Stand Alone First / Home Equity First Lien
$11,000
No
First
May 15, 2018
May 2023

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$9,211
$719,789
98%
0%
$66/mo

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Rochelle

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1825 Fm 1028 | Property Details | No Agent List