Last 24 Hours
$169,000
NAL Estimated Property Value5120 Dusty Trail, Rio Vista, TX, 76093
$219,700 ARV
Off Market
4 Beds
3 Bath
2,200 Sq Ft
$27.27 / sqft
Built in 1980Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms 3AppliancesDishwasher
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Building Information
Year Built1980
Land Information
APN126.4227.05780
Lot Number84-86
Land UseResidential
Legal DescriptionLOT 85, 84, 86 BLK E FISHERMAN PARADISE
Census Tract130604
Assessed Land Value$40,000
Assessed Improvement Value$26,408
Assessment Year2025
About this property
Cash or Hard Money ONLY! Beautiful views of the Brazos River on 1 acre in Fisherman's Paradise! There is a singlewide home on the property now which has been added onto. All utilities are there and ready to remodel the existing home or tear it down and start fresh with your dream home. There is storage building on site with electric. This home has so many possibilities.
Investor Tools
$169,000
Estimated Property Value
$15,698Estimated Mortgage Balance
$153,302Estimated Equity
90% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$219,700
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,014 /month
Positive
Cash Flow Estimate:
$338 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$162/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,095
$66,408
2025
$40,000
$26,408
$66,408
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,095
$66,408
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kevin Swinney
Seller Carryback / Seller Financing / Seller Take-Back
$32,000
No
First
Nov 14, 2006
Nov 2008
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$15,698
$153,302
90%
9%
$192/mo
12.4%