$584,000
NAL Estimated Property Value5544 County Road 405, El Campo, TX, 77437
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size60 acres
Building Information
Year Built2014
Land Information
APN72019
Land UseResidential
Legal DescriptionA20561 ABST.561 TRACT 1C
Census Tract741000
Assessed Land Value$450,000
Assessed Improvement Value$86,850
Assessment Year2025
About this property
PRAIRIE VISTA: Enjoy the privacy and seclusion of your very own 60-acre ranch located just minutes from El Campo. Featuring a clean 3-bedroom, 2-bath double wide with a great covered back deck. In addition there's a 2000sf metal barn with large rollup doors on each end and a concrete floor. Other storage is available at the end of the two car carport and also a small storage building. Also there's an arena and run in shed for your horses. Check this property out today! It's move-in ready.
Investor Tools
$584,000
Estimated Property Value
$322,424Estimated Mortgage Balance
$261,576Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,504 /month
Positive
Cash Flow Estimate:
$1,168 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$347/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,239
$104,380
2025
$450,000
$86,850
$536,850
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,239
$104,380
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Farm Credit Aca
Open End Mortgage / Open End With Future Advance Clause
$360,000
No
First
Dec 8, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$322,424
$213,576
39%
55%
$2,159/mo
