$395,000
NAL Estimated Property Value83 County Road 4867, Dayton, TX, 77535
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Microwave, Electric Cooktop, Dishwasher
FlooringTile, Wood
Exterior
Lot Size1 acre
Building Information
Year Built1995
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR74271
Lot Number25
SubdivisionWhitewing
Land UseResidential
Legal DescriptionWHITEWING, LOT 25, SEC 1, ACRES 1.0
Census Tract701000
Assessed Land Value$69,160
Assessed Improvement Value$310,150
Assessment Year2025
About this property
Welcome to your new home in Whitewing! This single-story property with a 3 car garage is nestled in a private cul de sac. The home boasts an open floor plan, custom cabinetry, vinyl plank wood floors, a cozy stone fireplace, outdoor kitchen, and covered patio overlooking an acre lot with an above ground pool and shed. No HOA fees in this desirable location.
Investor Tools
$395,000
Estimated Property Value
$397,236Estimated Mortgage Balance
$395,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,568 /month
Positive
Cash Flow Estimate:
$856 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$486/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,852
$333,925
2025
$69,160
$310,150
$379,310
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,852
$333,925
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Conventional
$404,975
No
First
Apr 17, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$397,236
N/A
0%
101%
$2,429/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,429/mo
$-707/mo
5.2%
