$169,000
8453 County Road 1206, Rio Vista, TX, 76093
$219,700 ARV
On Market
Just Added
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Laminate
Exterior
Lot Size3.01 acres
Building Information
Year Built1992
Land Information
APN126.0326.00155
Land UseResidential
Legal DescriptionABST 326 TR 38 R HOPE 126.0326.00157 L# TEX0469318/19
Census Tract130502
Assessed Land Value$67,770
Assessed Improvement Value$30,397
Assessment Year2025
About this property
Really close to schools & priced to sell. Doublewide on acreage with numerous out buildings: shop, loafing shed, storage building, implement shed and more. Home has two living and two dining areas, open concept, spacious 3 bedroom 2 bath on 3 acres. Just minutes from schools, shopping, dining and Cleburne. TDHCA Housing Certificate (shown in Transaction Desk) and property existing loan is FHA.
Investor Tools
$58,424Estimated Mortgage Balance
$39,743Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$219,700
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,014 /month
Positive
Cash Flow Estimate:
$338 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$61/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$236
$98,167
2025
$67,770
$30,397
$98,167
No
Tax History
Year
Tax Paid
Assessed Value
2025
$236
$98,167
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Reverse Mortgage / Hecm
$108,000
No
First
Apr 26, 2010
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$58,424
$39,743
40%
60%
$424/mo
