$379,000
NAL Estimated Property Value19596 S Fm 219, Dublin, TX, 76446
Off Market
Highlights
Interior
Exterior
Lot Size531.39 acres
Building Information
Year Built1964
Land Information
APNR000027456
Land UseResidential
Legal DescriptionA0991 PERRY J H & A0085 J N BARNHILL; & BARNS
Census Tract950700
Assessment Year2025
About this property
The Russell Ranch is 533 acres of great investment property with income potential. Centrally located only 1.5 hours from Ft. Worth, Waco and Abilene. A great combination property with hardwoods, native pastures and 100acres in cultivation. Fenced and cross fenced this ranch is set up for cattle with 3 tanks and a water well. Hunter’s paradise in the back section with cedars and mesquites for cover to hold wildlife, rolling terrain and large neighboring properties provide privacy. Structures include arena, pens, equipment barn, rock well house and cabin.
Investor Tools
$379,000
Estimated Property Value
$1,395,534Estimated Mortgage Balance
$379,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,259 /month
Positive
Cash Flow Estimate:
$3,086 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$220/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$50,880
2025
N/A
N/A
$1,856,370
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$50,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Agtexas Farm Credit Services
Open End Mortgage / Open End With Future Advance Clause
$1,567,600
No
First
Sep 3, 2020
Sep 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,395,534
N/A
0%
368%
$9,399/mo
