$219,119
404 Blayton St, Troy, TX, 76579
On Market
Property Lead Type:
Must-SellAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Refrigerator, Water Heater, Microwave, Range
FlooringLaminate, Vinyl
Exterior
Lot Size8,668 sqft
Building Information
Year Built2009
Stories1
Garage Spaces2
Land Information
APN394670
Lot Number9
SubdivisionFive And One Addition
Land UseResidential
Legal DescriptionFIVE AND ONE ADDITION, BLOCK 003, LOT 0009
Census Tract020102
Assessed Land Value$38,000
Assessed Improvement Value$213,643
Assessment Year2025
About this property
Charming home located in the Troy I.S.D. school district. This 4 Bedroom and 2 Bath home is sure to please. The spacious living room is open to the kitchen. Split bedroom arrangement offering secluded private master bedroom/bath, with 3 bedrooms and full bath. Beautiful new counter tops installed 3-25-2026 in kitchen. PLUS seller is offering a $6000.00 allowance for painting or updating, with acceptable offer. This home won't last long. Don't miss this opportunity.
Investor Tools
$107,168Estimated Mortgage Balance
$132,491Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,438 /month
Positive
Cash Flow Estimate:
$479 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$338/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,852
$239,659
2025
$38,000
$213,643
$251,643
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,852
$239,659
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$127,551
No
First
Jul 31, 2015
Aug 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$107,168
$132,491
55%
45%
$827/mo
