Last 24 Hours
$157,000
NAL Estimated Property Value953 Fm 2054, Tennessee Colony, TX, 75861
Off Market
— Beds
— Bath
1,260 Sq Ft
Ranch
Built in 2011Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size2 acres
Building Information
Year Built2011
Land Information
APN16920
SubdivisionManuel Riondo
Land UseResidential
Legal DescriptionA0058 RIONDO, MANUEL BLOCK 1800 TRACT 2D
Census Tract951100
Assessed Land Value$25,000
Assessed Improvement Value$52,397
Assessment Year2025
About this property
Two partially fenced acres with large shade trees and a circle driveway welcome you to what could be the one! 500 foot deep well, with well house, where you'll have FREE water for life, pump needed. Pecan trees provide a perfect backdrop to build the home of your dreams. Electric available. Septic system of unknown age and condition. NO SELLER REPAIRS.
Investor Tools
$157,000
Estimated Property Value
$39,347Estimated Mortgage Balance
$117,653Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$942 /month
Positive
Cash Flow Estimate:
$314 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$112/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$563
$77,397
2025
$25,000
$52,397
$77,397
No
Tax History
Year
Tax Paid
Assessed Value
2025
$563
$77,397
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens National Bank
Commercial
$42,000
No
First
Dec 2, 2022
Dec 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$39,347
$117,653
74%
25%
$252/mo
12.4%