$503,000
NAL Estimated Property Value71 County Road 4869, Dayton, TX, 77535
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size38,333 sqft
Building Information
Year Built2023
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR74275
Lot Number2
SubdivisionWhitewing
Land UseSingle Family Residence
Legal DescriptionWHITEWING, LOT 2, SEC 2, ACRES .88
Census Tract701000
Assessed Land Value$63,290
Assessed Improvement Value$290,880
Assessment Year2025
About this property
Discover modern elegance in the heart of Dayton, with this stunning new property crafted by Build DREAMS. This contemporary masterpiece boasts 4 spacious bedrooms, 3.5 luxurious bathrooms, and the convenience of a 2-car attached garage. With sleek lines, high-end finishes, and a thoughtful layout, this home redefines comfortable and sophisticated living. Enjoy the perfect blend of style and functionality in a prime location. Your dream home awaits!
Investor Tools
$503,000
Estimated Property Value
$487,966Estimated Mortgage Balance
$15,034Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,240 /month
Positive
Cash Flow Estimate:
$1,080 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$423/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,563
$354,170
2025
$63,290
$290,880
$354,170
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,563
$354,170
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Solutions Of Colorado Llc
Fha
$506,976
Yes
First
Apr 22, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$487,966
$16,034
3%
97%
$3,040/mo
