$150,000
NAL Estimated Property Value289 County Road 648, Dayton, TX, 77535
$152,753 ARV
Off Market
Highlights
Interior
Exterior
Lot Size2.50 acres
Land Information
APNR133714
Lot Number7
SubdivisionLiberty Pines
Land UseResidential
Legal DescriptionLIBERTY PINES, BLOCK 1, LOT 7 (N/2), TR 2, ACRES 2.5
Census Tract700801
Assessed Land Value$132,130
Assessed Improvement Value$5,280
Assessment Year2025
About this property
2.5 Peaceful Country Acres just a short commute into Houston. Fully fenced with Barn and No restrictions, conventional septic tank and community well. Mobile Home is a handy man special, needs repair to be livable. Owner will remove before closing if desired.
Investor Tools
$150,000
Estimated Property Value
$47,244Estimated Mortgage Balance
$102,756Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$152,752
Rent-to-Value Ratio: 0.72%
Rent Estimate
$900 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$225/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,947
$137,410
2025
$132,130
$5,280
$137,410
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,947
$137,410
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The First Liberty National Bank
Purchase Money Mortgage
$54,655
No
First
Jul 8, 2019
Jul 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$47,244
$102,756
68%
31%
$328/mo
