$181,000
NAL Estimated Property Value206 E Kay St, Dayton, TX, 77535
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesWater Heater, Dishwasher
FlooringConcrete, Wood
Exterior
Lot Size5,998 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR69250
Lot Number11
SubdivisionSterling Investments
Land UseResidential
Legal DescriptionSTERLING INVESTMENTS, BLOCK 7, LOT 11, ACRES .1377
Census Tract700802
Assessed Land Value$24,000
Assessed Improvement Value$111,000
Assessment Year2025
About this property
Come home to this charming 2 bedroom one bath fully remodeled jewel nestled in the heart of Dayton TX with an open floor plan hardwood floors throughout the kitchen and living areas with carpet in the bedrooms. Quartz countertops in the kitchen and granite countertop in the bathroom. New roof, great sized backyard with a detached garage. Wonderful starter home or investment opportunity. Must see!
Investor Tools
$181,000
Estimated Property Value
$97,546Estimated Mortgage Balance
$83,454Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,086 /month
Positive
Cash Flow Estimate:
$362 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$316/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,883
$135,000
2025
$24,000
$111,000
$135,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,883
$135,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$109,796
No
First
Aug 21, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$97,546
$68,454
41%
54%
$659/mo
