$234,950
NAL Estimated Property Value847 Brown Road, Dayton, TX, 77535
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Oven, Gas Range, Oven, Refrigerator
FlooringCarpet, Vinyl, Wood
Exterior
Lot Size1 acre
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR67442
Lot Number22
SubdivisionSecurity Trust
Land UseResidential
Legal DescriptionSECURITY TRUST, LOT 22, TRACT 2, ACRES 1.0
Census Tract701100
Assessed Land Value$69,000
Assessed Improvement Value$165,950
Assessment Year2025
About this property
One owner home. Cute cottage style with original flooring in living room. Same wood flooring may be under carpet in bedrooms. New linoleum in kitchen, dining, and bath. Home sits on 1 acre. Two car detached garage plus a pole barn. Lots of possibilities. Perfect property for a student ag project. No HOA! Owner planted numerous pecan trees on property. Great location. Easy access to Hwy 146 to Hwy 90 or I-10.
Investor Tools
$234,950
Estimated Property Value
$211,782Estimated Mortgage Balance
$23,168Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,439 /month
Positive
Cash Flow Estimate:
$480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$412/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,764
$234,950
2025
$69,000
$165,950
$234,950
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,764
$234,950
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$227,272
No
First
Sep 9, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,782
$23,168
9%
90%
$1,363/mo
