$632,000
NAL Estimated Property Value6161 Smith Dairy Rd, Belton, TX, 76513
$811,799 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesCooktop, Dishwasher, Disposal, Double Oven
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Entrance
Lot Size1.84 acres
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces4
Land Information
APN67329
SubdivisionY Williams
Land UseAgriculture / Farming
Legal DescriptionA0861BC Y WILLIAMS, 6, ACRES 1.835 6,
Census Tract023406
Assessed Land Value$148,314
Assessed Improvement Value$317,215
Assessment Year2025
About this property
Welcome home to quiet country living. This well-maintained 4 bed 3 bath home with 30x30 metal shop w/ 30x16 awning on almost 2 acres is just minutes from downtown Salado. Open floor plan, double master suites, huge kitchen, and laundry room! Property is beautifully maintained, fenced, and cross fenced. Gorgeous mature oak trees. Children attend Salado ISD Schools. This home is approximately 30 miles from Georgetown, 13 miles from Baylor Scott & White Hospital, and 5 miles from shopping in Salado. This one won’t last long. Call today!
Investor Tools
$632,000
Estimated Property Value
$395,878Estimated Mortgage Balance
$236,122Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$811,799
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,792 /month
Positive
Cash Flow Estimate:
$1,264 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$891/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,527
$465,529
2025
$148,314
$317,215
$465,529
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,527
$465,529
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Connextions Lp
Conventional
$436,000
No
First
Jul 23, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$395,878
$234,122
37%
63%
$2,615/mo
