$192,000
NAL Estimated Property Value2643 County Road 622, Dayton, TX, 77535
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop
Exterior
Lot Size1.96 acres
Building Information
Year Built1991
Stories1
Roof Type105
Land Information
APNR111024
SubdivisionGc&Sf-31
Land UseResidential
Legal Description000463 GC&SF-31, TRACT 21, ACRES 1.96
Census Tract700900
Assessed Land Value$110,310
Assessed Improvement Value$102,300
Assessment Year2025
About this property
Looking to escape the hustle and bustle of the city? This charming 3-bedroom, 2-bath home sits on 1.96 acres of unrestricted land, offering the perfect blend of space and serenity. The roof was replaced just three years ago, and the property includes a refrigerator and a large shed for added convenience. With a cosy setup and peaceful surroundings, this is country living at its best!
Investor Tools
$192,000
Estimated Property Value
$0Estimated Mortgage Balance
$192,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,200 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$279/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,391
$174,624
2025
$110,310
$102,300
$212,610
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,391
$174,624
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$193,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
N/A
+$1,722/mo
10.8%
