$424,000
NAL Estimated Property Value401 County Road 436, Thrall, TX, 76578
$439,000 ARV
Off Market
Highlights
Interior
Exterior
Lot Size1 acre
Building Information
Year Built2022
Stories1
Garage Spaces1
Land Information
APNR-04-M000-8000-0024
Land UseResidential
Legal DescriptionAW0008 LIENDO, J.J. SUR., ACRES 1.0
Census Tract020900
Assessed Land Value$23,420
Assessed Improvement Value$187,841
Assessment Year2025
About this property
Amazing property to build your forever home! Almost 8 Acres with a pond! Close enough to everything for convenience, far enough out for privacy and enjoying country living. 15 Minutes to New Samsung, Less than an Hour to Everything in Austin. Just over an hour to Everything in College station. If you are a Longhorn, or an Aggie, or a house divided, this is the perfect place for you! Owners will consider Carrying a note or doing owner financing.
Investor Tools
$424,000
Estimated Property Value
$369,898Estimated Mortgage Balance
$54,651Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$439,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,544 /month
Positive
Cash Flow Estimate:
$848 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$271/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,133
$211,261
2025
$23,420
$187,841
$211,261
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,133
$211,261
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of America
Conventional
$373,150
No
First
Oct 22, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$369,898
$59,102
13%
87%
$2,238/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$2,238/mo
$-150/mo
5.9%
