$159,000
NAL Estimated Property Value186 County Road 4021a, Dayton, TX, 77535
$206,700 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size28,924 sqft
Building Information
Year Built2002
Land Information
APNR131039
Lot Number11
SubdivisionIndian Ridge, Sec 2
Land UseResidential
Legal DescriptionINDIAN RIDGE, SEC 2, LOT 11, ACRES .664, MH LABEL# NTA1189572 / NTA1189573
Census Tract701100
Assessed Land Value$66,050
Assessed Improvement Value$79,130
Assessment Year2025
About this property
Manufactured home with potential on a large lot in the Indian Ridge neighborhood. Property features 3 bedroom, 2 baths, covered front porch, rear wooden deck and large backyard. Sold As Is.
Investor Tools
$159,000
Estimated Property Value
$160,122Estimated Mortgage Balance
$159,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$206,700
Rent-to-Value Ratio: 0.72%
Rent Estimate
$990 /month
Positive
Cash Flow Estimate:
$330 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$244/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,129
$145,180
2025
$66,050
$79,130
$145,180
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,129
$145,180
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Geneva Financial Llc
Fha
$162,011
Yes
First
Sep 9, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,122
N/A
0%
101%
$972/mo
