$140,000
NAL Estimated Property Value456 County Road 404, Dayton, TX, 77535
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Electric Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringLaminate, Vinyl
Exterior
Lot Size1.06 acres
Building Information
Year Built1996
Land Information
APNR117240
Lot Number15
SubdivisionWalnut Creek
Land UseResidential
Legal DescriptionWALNUT CREEK, BLOCK 3, LOT 15, ACRES 1.06, MH LABEL# NTA0554030 / NTA0554031
Census Tract701100
Assessed Land Value$82,460
Assessed Improvement Value$49,900
Assessment Year2025
About this property
Serene country living in this 3/2 manufactured home sitting on 1.06 acre. Large porch welcomes you in to a spacious living area, kitchen/breakfast area and laundry. The primary bedroom sits on one side and two additional bedrooms and a guest bath sit on the other. The exterior offers plenty of trees, partial fencing and a storage shed. Quick commute to Hwy 146. Come out and take a look. I have received multiple offers.
Investor Tools
$140,000
Estimated Property Value
$115,676Estimated Mortgage Balance
$24,324Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$840 /month
Positive
Cash Flow Estimate:
$280 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$212/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,839
$132,360
2025
$82,460
$49,900
$132,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,839
$132,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Fha
$127,645
Yes
First
Jun 17, 2021
Jul 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$115,676
$29,324
20%
83%
$766/mo
