$316,000
NAL Estimated Property Value25 County Road 4015, Dayton, TX, 77535
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesWater Heater, Gas Oven, Oven, Microwave, Gas Range, Dishwasher
FlooringVinyl
Exterior
Lot Size37,897 sqft
Building Information
Year Built1969
Stories1
Roof Type105
Garage Spaces5
Land Information
APNR22905
SubdivisionJ Dorsett
Land UseResidential
Legal Description000172 J DORSETT, TRACT 62, ACRES .87
Census Tract701100
Assessed Land Value$62,770
Assessed Improvement Value$259,490
Assessment Year2025
About this property
Don't miss this newly renovated 3 BR home sitting on 1.3 acres in a quiet neighborhood. Beautiful features included in this home are new vinyl plank flooring, quartz countertops, stainless appliances, lighting, faucets, fresh paint inside, and much more. Country living and still close to all the amenities. No HOA, oversized garage w/ workshop. Plenty of room to store your boats, trailers, RV's,etc. Schedule your showing today.
Investor Tools
$316,000
Estimated Property Value
$322,961Estimated Mortgage Balance
$316,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,039 /month
Positive
Cash Flow Estimate:
$680 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$441/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,717
$277,244
2025
$62,770
$259,490
$322,260
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,717
$277,244
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$335,000
Yes
First
May 31, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$322,961
N/A
0%
102%
$2,009/mo
