$278,040
NAL Estimated Property Value420 County Road 427 Loop, Dayton, TX, 77535
$298,364 ARV
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop
FlooringLaminate
Exterior
Lot Size1.13 acres
Building Information
Year Built1994
Stories2
Roof Type105
Land Information
APNR75128
Lot Number10,11
SubdivisionWoodhollow
Land UseResidential
Legal DescriptionWOODHOLLOW, BLOCK 1, LOT 10 11, ACRES 1.13
Census Tract701100
Assessed Land Value$76,180
Assessed Improvement Value$201,860
Assessment Year2025
About this property
Back on market. Previous buyers financing fell through. Welcome home to 420 County Road 427! This beautiful remodeled home sits on 1 acre and has been completely remodeled head to toe. This home boasts new appliances, new water heater, new AC systems & a new roof! Perfect country living without being too far from town. Come see it before it goes!
Investor Tools
$278,040
Estimated Property Value
$247,051Estimated Mortgage Balance
$278,040Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$298,364
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,734 /month
Positive
Cash Flow Estimate:
$578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$368/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,023
$278,040
2025
$76,180
$201,860
$278,040
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,023
$278,040
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Community Resource Cu
Conventional
$260,100
No
First
Aug 4, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$247,051
$30,989
11%
89%
$1,560/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,560/mo
+$162/mo
7.4%
