Cameron McCoy
Capitol Ranch Real Estate, LLC
Attention Investors!!! Great investment opportunity to purchase a portfolio of 4 tenant occupied homes in various locations around Diboll, TX. The build year is from 2003-2009. Properties included are 415 Birdsong, 799 Wells, 727 Pinewood and 703 Ashford.
Directions: 4 different locations around Diboll.
Cameron McCoy
Capitol Ranch Real Estate, LLC
Ask Cameron a Question
Monthly Payment | $4,444.36 |
Total Principal & Interest | $1,066,646.02 |
# | Payment | Interest | Principle | Balance |
1 | $4,444.36 | $3,457.90 | $986.46 | $548,613.54 |
2 | $4,444.36 | $3,451.69 | $992.66 | $547,620.88 |
3 | $4,444.36 | $3,445.45 | $998.91 | $546,621.97 |
4 | $4,444.36 | $3,439.16 | $1,005.20 | $545,616.77 |
5 | $4,444.36 | $3,432.84 | $1,011.52 | $544,605.25 |
6 | $4,444.36 | $3,426.47 | $1,017.88 | $543,587.37 |
7 | $4,444.36 | $3,420.07 | $1,024.29 | $542,563.08 |
8 | $4,444.36 | $3,413.63 | $1,030.73 | $541,532.35 |
9 | $4,444.36 | $3,407.14 | $1,037.22 | $540,495.13 |
10 | $4,444.36 | $3,400.62 | $1,043.74 | $539,451.39 |
11 | $4,444.36 | $3,394.05 | $1,050.31 | $538,401.08 |
12 | $4,444.36 | $3,387.44 | $1,056.92 | $537,344.16 |
13 | $4,444.36 | $3,380.79 | $1,063.57 | $536,280.59 |
14 | $4,444.36 | $3,374.10 | $1,070.26 | $535,210.33 |
15 | $4,444.36 | $3,367.36 | $1,076.99 | $534,133.34 |
16 | $4,444.36 | $3,360.59 | $1,083.77 | $533,049.57 |
17 | $4,444.36 | $3,353.77 | $1,090.59 | $531,958.98 |
18 | $4,444.36 | $3,346.91 | $1,097.45 | $530,861.53 |
19 | $4,444.36 | $3,340.00 | $1,104.35 | $529,757.18 |
20 | $4,444.36 | $3,333.06 | $1,111.30 | $528,645.87 |
21 | $4,444.36 | $3,326.06 | $1,118.29 | $527,527.58 |
22 | $4,444.36 | $3,319.03 | $1,125.33 | $526,402.25 |
23 | $4,444.36 | $3,311.95 | $1,132.41 | $525,269.84 |
24 | $4,444.36 | $3,304.82 | $1,139.54 | $524,130.30 |
25 | $4,444.36 | $3,297.65 | $1,146.71 | $522,983.59 |
26 | $4,444.36 | $3,290.44 | $1,153.92 | $521,829.67 |
27 | $4,444.36 | $3,283.18 | $1,161.18 | $520,668.49 |
28 | $4,444.36 | $3,275.87 | $1,168.49 | $519,500.01 |
29 | $4,444.36 | $3,268.52 | $1,175.84 | $518,324.17 |
30 | $4,444.36 | $3,261.12 | $1,183.24 | $517,140.94 |
31 | $4,444.36 | $3,253.68 | $1,190.68 | $515,950.26 |
32 | $4,444.36 | $3,246.19 | $1,198.17 | $514,752.08 |
33 | $4,444.36 | $3,238.65 | $1,205.71 | $513,546.37 |
34 | $4,444.36 | $3,231.06 | $1,213.30 | $512,333.08 |
35 | $4,444.36 | $3,223.43 | $1,220.93 | $511,112.15 |
36 | $4,444.36 | $3,215.75 | $1,228.61 | $509,883.54 |
37 | $4,444.36 | $3,208.02 | $1,236.34 | $508,647.20 |
38 | $4,444.36 | $3,200.24 | $1,244.12 | $507,403.08 |
39 | $4,444.36 | $3,192.41 | $1,251.95 | $506,151.13 |
40 | $4,444.36 | $3,184.53 | $1,259.82 | $504,891.31 |
41 | $4,444.36 | $3,176.61 | $1,267.75 | $503,623.55 |
42 | $4,444.36 | $3,168.63 | $1,275.73 | $502,347.83 |
43 | $4,444.36 | $3,160.61 | $1,283.75 | $501,064.07 |
44 | $4,444.36 | $3,152.53 | $1,291.83 | $499,772.24 |
45 | $4,444.36 | $3,144.40 | $1,299.96 | $498,472.29 |
46 | $4,444.36 | $3,136.22 | $1,308.14 | $497,164.15 |
47 | $4,444.36 | $3,127.99 | $1,316.37 | $495,847.78 |
48 | $4,444.36 | $3,119.71 | $1,324.65 | $494,523.13 |
49 | $4,444.36 | $3,111.37 | $1,332.98 | $493,190.15 |
50 | $4,444.36 | $3,102.99 | $1,341.37 | $491,848.78 |
51 | $4,444.36 | $3,094.55 | $1,349.81 | $490,498.97 |
52 | $4,444.36 | $3,086.06 | $1,358.30 | $489,140.67 |
53 | $4,444.36 | $3,077.51 | $1,366.85 | $487,773.82 |
54 | $4,444.36 | $3,068.91 | $1,375.45 | $486,398.37 |
55 | $4,444.36 | $3,060.26 | $1,384.10 | $485,014.27 |
56 | $4,444.36 | $3,051.55 | $1,392.81 | $483,621.46 |
57 | $4,444.36 | $3,042.79 | $1,401.57 | $482,219.88 |
58 | $4,444.36 | $3,033.97 | $1,410.39 | $480,809.49 |
59 | $4,444.36 | $3,025.09 | $1,419.27 | $479,390.23 |
60 | $4,444.36 | $3,016.16 | $1,428.19 | $477,962.03 |
61 | $4,444.36 | $3,007.18 | $1,437.18 | $476,524.85 |
62 | $4,444.36 | $2,998.14 | $1,446.22 | $475,078.63 |
63 | $4,444.36 | $2,989.04 | $1,455.32 | $473,623.31 |
64 | $4,444.36 | $2,979.88 | $1,464.48 | $472,158.83 |
65 | $4,444.36 | $2,970.67 | $1,473.69 | $470,685.14 |
66 | $4,444.36 | $2,961.39 | $1,482.96 | $469,202.17 |
67 | $4,444.36 | $2,952.06 | $1,492.29 | $467,709.88 |
68 | $4,444.36 | $2,942.67 | $1,501.68 | $466,208.19 |
69 | $4,444.36 | $2,933.23 | $1,511.13 | $464,697.06 |
70 | $4,444.36 | $2,923.72 | $1,520.64 | $463,176.42 |
71 | $4,444.36 | $2,914.15 | $1,530.21 | $461,646.21 |
72 | $4,444.36 | $2,904.52 | $1,539.83 | $460,106.38 |
73 | $4,444.36 | $2,894.84 | $1,549.52 | $458,556.86 |
74 | $4,444.36 | $2,885.09 | $1,559.27 | $456,997.59 |
75 | $4,444.36 | $2,875.28 | $1,569.08 | $455,428.50 |
76 | $4,444.36 | $2,865.40 | $1,578.95 | $453,849.55 |
77 | $4,444.36 | $2,855.47 | $1,588.89 | $452,260.66 |
78 | $4,444.36 | $2,845.47 | $1,598.89 | $450,661.78 |
79 | $4,444.36 | $2,835.41 | $1,608.94 | $449,052.83 |
80 | $4,444.36 | $2,825.29 | $1,619.07 | $447,433.76 |
81 | $4,444.36 | $2,815.10 | $1,629.25 | $445,804.51 |
82 | $4,444.36 | $2,804.85 | $1,639.51 | $444,165.00 |
83 | $4,444.36 | $2,794.54 | $1,649.82 | $442,515.18 |
84 | $4,444.36 | $2,784.16 | $1,660.20 | $440,854.98 |
85 | $4,444.36 | $2,773.71 | $1,670.65 | $439,184.34 |
86 | $4,444.36 | $2,763.20 | $1,681.16 | $437,503.18 |
87 | $4,444.36 | $2,752.62 | $1,691.73 | $435,811.45 |
88 | $4,444.36 | $2,741.98 | $1,702.38 | $434,109.07 |
89 | $4,444.36 | $2,731.27 | $1,713.09 | $432,395.98 |
90 | $4,444.36 | $2,720.49 | $1,723.87 | $430,672.11 |
91 | $4,444.36 | $2,709.65 | $1,734.71 | $428,937.40 |
92 | $4,444.36 | $2,698.73 | $1,745.63 | $427,191.77 |
93 | $4,444.36 | $2,687.75 | $1,756.61 | $425,435.16 |
94 | $4,444.36 | $2,676.70 | $1,767.66 | $423,667.50 |
95 | $4,444.36 | $2,665.57 | $1,778.78 | $421,888.72 |
96 | $4,444.36 | $2,654.38 | $1,789.98 | $420,098.74 |
97 | $4,444.36 | $2,643.12 | $1,801.24 | $418,297.50 |
98 | $4,444.36 | $2,631.79 | $1,812.57 | $416,484.93 |
99 | $4,444.36 | $2,620.38 | $1,823.97 | $414,660.96 |
100 | $4,444.36 | $2,608.91 | $1,835.45 | $412,825.51 |
101 | $4,444.36 | $2,597.36 | $1,847.00 | $410,978.51 |
102 | $4,444.36 | $2,585.74 | $1,858.62 | $409,119.89 |
103 | $4,444.36 | $2,574.05 | $1,870.31 | $407,249.58 |
104 | $4,444.36 | $2,562.28 | $1,882.08 | $405,367.50 |
105 | $4,444.36 | $2,550.44 | $1,893.92 | $403,473.58 |
106 | $4,444.36 | $2,538.52 | $1,905.84 | $401,567.74 |
107 | $4,444.36 | $2,526.53 | $1,917.83 | $399,649.92 |
108 | $4,444.36 | $2,514.46 | $1,929.89 | $397,720.02 |
109 | $4,444.36 | $2,502.32 | $1,942.04 | $395,777.98 |
110 | $4,444.36 | $2,490.10 | $1,954.26 | $393,823.73 |
111 | $4,444.36 | $2,477.81 | $1,966.55 | $391,857.18 |
112 | $4,444.36 | $2,465.43 | $1,978.92 | $389,878.25 |
113 | $4,444.36 | $2,452.98 | $1,991.37 | $387,886.88 |
114 | $4,444.36 | $2,440.45 | $2,003.90 | $385,882.98 |
115 | $4,444.36 | $2,427.85 | $2,016.51 | $383,866.47 |
116 | $4,444.36 | $2,415.16 | $2,029.20 | $381,837.27 |
117 | $4,444.36 | $2,402.39 | $2,041.97 | $379,795.30 |
118 | $4,444.36 | $2,389.55 | $2,054.81 | $377,740.49 |
119 | $4,444.36 | $2,376.62 | $2,067.74 | $375,672.75 |
120 | $4,444.36 | $2,363.61 | $2,080.75 | $373,592.00 |
121 | $4,444.36 | $2,350.52 | $2,093.84 | $371,498.15 |
122 | $4,444.36 | $2,337.34 | $2,107.02 | $369,391.14 |
123 | $4,444.36 | $2,324.09 | $2,120.27 | $367,270.87 |
124 | $4,444.36 | $2,310.75 | $2,133.61 | $365,137.25 |
125 | $4,444.36 | $2,297.32 | $2,147.04 | $362,990.22 |
126 | $4,444.36 | $2,283.81 | $2,160.54 | $360,829.67 |
127 | $4,444.36 | $2,270.22 | $2,174.14 | $358,655.53 |
128 | $4,444.36 | $2,256.54 | $2,187.82 | $356,467.72 |
129 | $4,444.36 | $2,242.78 | $2,201.58 | $354,266.13 |
130 | $4,444.36 | $2,228.92 | $2,215.43 | $352,050.70 |
131 | $4,444.36 | $2,214.99 | $2,229.37 | $349,821.33 |
132 | $4,444.36 | $2,200.96 | $2,243.40 | $347,577.93 |
133 | $4,444.36 | $2,186.84 | $2,257.51 | $345,320.41 |
134 | $4,444.36 | $2,172.64 | $2,271.72 | $343,048.70 |
135 | $4,444.36 | $2,158.35 | $2,286.01 | $340,762.69 |
136 | $4,444.36 | $2,143.97 | $2,300.39 | $338,462.29 |
137 | $4,444.36 | $2,129.49 | $2,314.87 | $336,147.43 |
138 | $4,444.36 | $2,114.93 | $2,329.43 | $333,817.99 |
139 | $4,444.36 | $2,100.27 | $2,344.09 | $331,473.91 |
140 | $4,444.36 | $2,085.52 | $2,358.84 | $329,115.07 |
141 | $4,444.36 | $2,070.68 | $2,373.68 | $326,741.40 |
142 | $4,444.36 | $2,055.75 | $2,388.61 | $324,352.79 |
143 | $4,444.36 | $2,040.72 | $2,403.64 | $321,949.15 |
144 | $4,444.36 | $2,025.60 | $2,418.76 | $319,530.39 |
145 | $4,444.36 | $2,010.38 | $2,433.98 | $317,096.41 |
146 | $4,444.36 | $1,995.06 | $2,449.29 | $314,647.11 |
147 | $4,444.36 | $1,979.65 | $2,464.70 | $312,182.41 |
148 | $4,444.36 | $1,964.15 | $2,480.21 | $309,702.20 |
149 | $4,444.36 | $1,948.54 | $2,495.82 | $307,206.38 |
150 | $4,444.36 | $1,932.84 | $2,511.52 | $304,694.86 |
151 | $4,444.36 | $1,917.04 | $2,527.32 | $302,167.54 |
152 | $4,444.36 | $1,901.14 | $2,543.22 | $299,624.32 |
153 | $4,444.36 | $1,885.14 | $2,559.22 | $297,065.10 |
154 | $4,444.36 | $1,869.03 | $2,575.32 | $294,489.78 |
155 | $4,444.36 | $1,852.83 | $2,591.53 | $291,898.25 |
156 | $4,444.36 | $1,836.53 | $2,607.83 | $289,290.42 |
157 | $4,444.36 | $1,820.12 | $2,624.24 | $286,666.18 |
158 | $4,444.36 | $1,803.61 | $2,640.75 | $284,025.43 |
159 | $4,444.36 | $1,786.99 | $2,657.37 | $281,368.06 |
160 | $4,444.36 | $1,770.27 | $2,674.08 | $278,693.98 |
161 | $4,444.36 | $1,753.45 | $2,690.91 | $276,003.07 |
162 | $4,444.36 | $1,736.52 | $2,707.84 | $273,295.23 |
163 | $4,444.36 | $1,719.48 | $2,724.88 | $270,570.36 |
164 | $4,444.36 | $1,702.34 | $2,742.02 | $267,828.34 |
165 | $4,444.36 | $1,685.09 | $2,759.27 | $265,069.06 |
166 | $4,444.36 | $1,667.73 | $2,776.63 | $262,292.43 |
167 | $4,444.36 | $1,650.26 | $2,794.10 | $259,498.33 |
168 | $4,444.36 | $1,632.68 | $2,811.68 | $256,686.65 |
169 | $4,444.36 | $1,614.99 | $2,829.37 | $253,857.28 |
170 | $4,444.36 | $1,597.19 | $2,847.17 | $251,010.10 |
171 | $4,444.36 | $1,579.27 | $2,865.09 | $248,145.02 |
172 | $4,444.36 | $1,561.25 | $2,883.11 | $245,261.90 |
173 | $4,444.36 | $1,543.11 | $2,901.25 | $242,360.65 |
174 | $4,444.36 | $1,524.85 | $2,919.51 | $239,441.15 |
175 | $4,444.36 | $1,506.48 | $2,937.87 | $236,503.27 |
176 | $4,444.36 | $1,488.00 | $2,956.36 | $233,546.91 |
177 | $4,444.36 | $1,469.40 | $2,974.96 | $230,571.95 |
178 | $4,444.36 | $1,450.68 | $2,993.68 | $227,578.28 |
179 | $4,444.36 | $1,431.85 | $3,012.51 | $224,565.77 |
180 | $4,444.36 | $1,412.89 | $3,031.47 | $221,534.30 |
181 | $4,444.36 | $1,393.82 | $3,050.54 | $218,483.76 |
182 | $4,444.36 | $1,374.63 | $3,069.73 | $215,414.03 |
183 | $4,444.36 | $1,355.31 | $3,089.05 | $212,324.99 |
184 | $4,444.36 | $1,335.88 | $3,108.48 | $209,216.50 |
185 | $4,444.36 | $1,316.32 | $3,128.04 | $206,088.47 |
186 | $4,444.36 | $1,296.64 | $3,147.72 | $202,940.75 |
187 | $4,444.36 | $1,276.84 | $3,167.52 | $199,773.23 |
188 | $4,444.36 | $1,256.91 | $3,187.45 | $196,585.77 |
189 | $4,444.36 | $1,236.85 | $3,207.51 | $193,378.27 |
190 | $4,444.36 | $1,216.67 | $3,227.69 | $190,150.58 |
191 | $4,444.36 | $1,196.36 | $3,247.99 | $186,902.59 |
192 | $4,444.36 | $1,175.93 | $3,268.43 | $183,634.16 |
193 | $4,444.36 | $1,155.36 | $3,288.99 | $180,345.16 |
194 | $4,444.36 | $1,134.67 | $3,309.69 | $177,035.48 |
195 | $4,444.36 | $1,113.85 | $3,330.51 | $173,704.97 |
196 | $4,444.36 | $1,092.89 | $3,351.46 | $170,353.50 |
197 | $4,444.36 | $1,071.81 | $3,372.55 | $166,980.95 |
198 | $4,444.36 | $1,050.59 | $3,393.77 | $163,587.18 |
199 | $4,444.36 | $1,029.24 | $3,415.12 | $160,172.06 |
200 | $4,444.36 | $1,007.75 | $3,436.61 | $156,735.45 |
201 | $4,444.36 | $986.13 | $3,458.23 | $153,277.22 |
202 | $4,444.36 | $964.37 | $3,479.99 | $149,797.23 |
203 | $4,444.36 | $942.47 | $3,501.88 | $146,295.34 |
204 | $4,444.36 | $920.44 | $3,523.92 | $142,771.43 |
205 | $4,444.36 | $898.27 | $3,546.09 | $139,225.34 |
206 | $4,444.36 | $875.96 | $3,568.40 | $135,656.94 |
207 | $4,444.36 | $853.51 | $3,590.85 | $132,066.09 |
208 | $4,444.36 | $830.92 | $3,613.44 | $128,452.65 |
209 | $4,444.36 | $808.18 | $3,636.18 | $124,816.47 |
210 | $4,444.36 | $785.30 | $3,659.05 | $121,157.42 |
211 | $4,444.36 | $762.28 | $3,682.08 | $117,475.34 |
212 | $4,444.36 | $739.12 | $3,705.24 | $113,770.10 |
213 | $4,444.36 | $715.80 | $3,728.55 | $110,041.54 |
214 | $4,444.36 | $692.34 | $3,752.01 | $106,289.53 |
215 | $4,444.36 | $668.74 | $3,775.62 | $102,513.91 |
216 | $4,444.36 | $644.98 | $3,799.38 | $98,714.53 |
217 | $4,444.36 | $621.08 | $3,823.28 | $94,891.25 |
218 | $4,444.36 | $597.02 | $3,847.33 | $91,043.92 |
219 | $4,444.36 | $572.82 | $3,871.54 | $87,172.38 |
220 | $4,444.36 | $548.46 | $3,895.90 | $83,276.48 |
221 | $4,444.36 | $523.95 | $3,920.41 | $79,356.07 |
222 | $4,444.36 | $499.28 | $3,945.08 | $75,410.99 |
223 | $4,444.36 | $474.46 | $3,969.90 | $71,441.09 |
224 | $4,444.36 | $449.48 | $3,994.87 | $67,446.22 |
225 | $4,444.36 | $424.35 | $4,020.01 | $63,426.21 |
226 | $4,444.36 | $399.06 | $4,045.30 | $59,380.91 |
227 | $4,444.36 | $373.60 | $4,070.75 | $55,310.16 |
228 | $4,444.36 | $347.99 | $4,096.37 | $51,213.79 |
229 | $4,444.36 | $322.22 | $4,122.14 | $47,091.65 |
230 | $4,444.36 | $296.28 | $4,148.07 | $42,943.58 |
231 | $4,444.36 | $270.19 | $4,174.17 | $38,769.41 |
232 | $4,444.36 | $243.92 | $4,200.43 | $34,568.97 |
233 | $4,444.36 | $217.50 | $4,226.86 | $30,342.11 |
234 | $4,444.36 | $190.90 | $4,253.46 | $26,088.65 |
235 | $4,444.36 | $164.14 | $4,280.22 | $21,808.44 |
236 | $4,444.36 | $137.21 | $4,307.15 | $17,501.29 |
237 | $4,444.36 | $110.11 | $4,334.25 | $13,167.04 |
238 | $4,444.36 | $82.84 | $4,361.52 | $8,805.53 |
239 | $4,444.36 | $55.40 | $4,388.96 | $4,416.57 |
240 | $4,444.36 | $27.79 | $4,416.57 | $0.00 |
All information should be independently reviewed and verified for accuracy. IDX information is provided exclusively for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information current as of April 3, 2025 at 12:00:00 PM UTC.
You may not reproduce or redistribute this data, it is for viewing purposes only. This data is deemed reliable, but is not guaranteed accurate by the MLS or NTREIS. This data was last updated on: April 3, 2025 at 12:00:00 PM UTC
Listed By: Cindy Pierce of Gann Medford Real Estate Inc.
Notifications