$220,110
NAL Estimated Property Value448 County Road 486, Dayton, TX, 77535
$286,143 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Ice Maker, Electric Oven, Electric Cooktop, Electric Range, Dishwasher
Exterior
Lot Size1.55 acres
Building Information
Year Built2016
Land Information
APNR143406
Lot Number3
SubdivisionCedar Creek Ranch, Sec 3
Land UseResidential
Legal DescriptionCEDAR CREEK RANCH, SEC 3, BLOCK 5, LOT 3, ACRES 1.55, MH LABEL# NTA1722849 / NTA1722850
Census Tract701000
Assessed Land Value$110,760
Assessed Improvement Value$109,350
Assessment Year2025
About this property
A Cute Mobile Home with 4 bedrooms/2baths on a beautiful 1.5 acre lot with a above ground pool and pond for fishing. Also, a detached storage shed that can be converted to a live in play house or rental. Or for a miscellaneous business space. Lots of play ground space for the kids. Refrigerator, Washer & Dryer remains with the home. Come and take a tour in this quiet area of town. 2-3 mins from 1-90, and 20-25 mins to town.
Investor Tools
$220,110
Estimated Property Value
$130,749Estimated Mortgage Balance
$89,361Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$286,143
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,321 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$373/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,371
$220,110
2025
$110,760
$109,350
$220,110
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,371
$220,110
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$144,000
No
First
Jul 15, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$130,749
$89,361
40%
59%
$864/mo
