$218,000
NAL Estimated Property Value432 County Road 48761, Dayton, TX, 77535
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Electric Range
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size1.17 acres
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR223097
Lot Number21
SubdivisionPine Land
Land UseResidential
Legal DescriptionPINE LAND, BLOCK 1, LOT 21, ACRES 1.1664
Census Tract701000
Assessed Land Value$78,060
Assessed Improvement Value$128,000
Assessment Year2025
About this property
More than 1 acre ready for you to enjoy. House does needs some work but nothing major.
Investor Tools
$218,000
Estimated Property Value
$194,989Estimated Mortgage Balance
$23,011Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$362/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,254
$206,060
2025
$78,060
$128,000
$206,060
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,254
$206,060
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kind Lending Llc
Fha
$201,286
Yes
First
Aug 14, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,989
$11,071
5%
89%
$1,207/mo
