Madeleine Kutach
Capitol Ranch Real Estate, LLC
1st time open market offering! Development transition land at South Loop 105 and FM 1010 in Cleveland, TX. High traffic! Hard corner included. One of the faster growing areas in Texas near Montgomery County, TX.
Directions: Fronting the east side of FM 1010 and the south side of Loop 105, just south of Cleveland, Texas. See Location Maps herein.
Madeleine Kutach
Capitol Ranch Real Estate, LLC
Ask Madeleine a Question
Monthly Payment | $67,910.70 |
Total Principal & Interest | $16,298,568.57 |
# | Payment | Interest | Principle | Balance |
1 | $67,910.70 | $52,837.42 | $15,073.29 | $8,382,926.71 |
2 | $67,910.70 | $52,742.58 | $15,168.12 | $8,367,758.59 |
3 | $67,910.70 | $52,647.15 | $15,263.55 | $8,352,495.04 |
4 | $67,910.70 | $52,551.11 | $15,359.59 | $8,337,135.45 |
5 | $67,910.70 | $52,454.48 | $15,456.23 | $8,321,679.22 |
6 | $67,910.70 | $52,357.23 | $15,553.47 | $8,306,125.75 |
7 | $67,910.70 | $52,259.37 | $15,651.33 | $8,290,474.43 |
8 | $67,910.70 | $52,160.90 | $15,749.80 | $8,274,724.63 |
9 | $67,910.70 | $52,061.81 | $15,848.89 | $8,258,875.73 |
10 | $67,910.70 | $51,962.09 | $15,948.61 | $8,242,927.12 |
11 | $67,910.70 | $51,861.75 | $16,048.95 | $8,226,878.17 |
12 | $67,910.70 | $51,760.78 | $16,149.93 | $8,210,728.24 |
13 | $67,910.70 | $51,659.17 | $16,251.54 | $8,194,476.71 |
14 | $67,910.70 | $51,556.92 | $16,353.79 | $8,178,122.92 |
15 | $67,910.70 | $51,454.02 | $16,456.68 | $8,161,666.24 |
16 | $67,910.70 | $51,350.48 | $16,560.22 | $8,145,106.02 |
17 | $67,910.70 | $51,246.29 | $16,664.41 | $8,128,441.61 |
18 | $67,910.70 | $51,141.45 | $16,769.26 | $8,111,672.35 |
19 | $67,910.70 | $51,035.94 | $16,874.76 | $8,094,797.59 |
20 | $67,910.70 | $50,929.77 | $16,980.93 | $8,077,816.66 |
21 | $67,910.70 | $50,822.93 | $17,087.77 | $8,060,728.88 |
22 | $67,910.70 | $50,715.42 | $17,195.28 | $8,043,533.60 |
23 | $67,910.70 | $50,607.23 | $17,303.47 | $8,026,230.13 |
24 | $67,910.70 | $50,498.36 | $17,412.34 | $8,008,817.79 |
25 | $67,910.70 | $50,388.81 | $17,521.89 | $7,991,295.90 |
26 | $67,910.70 | $50,278.57 | $17,632.13 | $7,973,663.77 |
27 | $67,910.70 | $50,167.63 | $17,743.07 | $7,955,920.70 |
28 | $67,910.70 | $50,056.00 | $17,854.70 | $7,938,066.00 |
29 | $67,910.70 | $49,943.67 | $17,967.04 | $7,920,098.96 |
30 | $67,910.70 | $49,830.62 | $18,080.08 | $7,902,018.88 |
31 | $67,910.70 | $49,716.87 | $18,193.83 | $7,883,825.05 |
32 | $67,910.70 | $49,602.40 | $18,308.30 | $7,865,516.75 |
33 | $67,910.70 | $49,487.21 | $18,423.49 | $7,847,093.25 |
34 | $67,910.70 | $49,371.30 | $18,539.41 | $7,828,553.85 |
35 | $67,910.70 | $49,254.65 | $18,656.05 | $7,809,897.80 |
36 | $67,910.70 | $49,137.27 | $18,773.43 | $7,791,124.37 |
37 | $67,910.70 | $49,019.16 | $18,891.54 | $7,772,232.82 |
38 | $67,910.70 | $48,900.30 | $19,010.40 | $7,753,222.42 |
39 | $67,910.70 | $48,780.69 | $19,130.01 | $7,734,092.41 |
40 | $67,910.70 | $48,660.33 | $19,250.37 | $7,714,842.04 |
41 | $67,910.70 | $48,539.21 | $19,371.49 | $7,695,470.55 |
42 | $67,910.70 | $48,417.34 | $19,493.37 | $7,675,977.18 |
43 | $67,910.70 | $48,294.69 | $19,616.01 | $7,656,361.17 |
44 | $67,910.70 | $48,171.27 | $19,739.43 | $7,636,621.74 |
45 | $67,910.70 | $48,047.08 | $19,863.62 | $7,616,758.11 |
46 | $67,910.70 | $47,922.10 | $19,988.60 | $7,596,769.51 |
47 | $67,910.70 | $47,796.34 | $20,114.36 | $7,576,655.15 |
48 | $67,910.70 | $47,669.79 | $20,240.91 | $7,556,414.24 |
49 | $67,910.70 | $47,542.44 | $20,368.26 | $7,536,045.98 |
50 | $67,910.70 | $47,414.29 | $20,496.41 | $7,515,549.56 |
51 | $67,910.70 | $47,285.33 | $20,625.37 | $7,494,924.19 |
52 | $67,910.70 | $47,155.56 | $20,755.14 | $7,474,169.06 |
53 | $67,910.70 | $47,024.98 | $20,885.72 | $7,453,283.33 |
54 | $67,910.70 | $46,893.57 | $21,017.13 | $7,432,266.21 |
55 | $67,910.70 | $46,761.34 | $21,149.36 | $7,411,116.85 |
56 | $67,910.70 | $46,628.28 | $21,282.43 | $7,389,834.42 |
57 | $67,910.70 | $46,494.37 | $21,416.33 | $7,368,418.09 |
58 | $67,910.70 | $46,359.63 | $21,551.07 | $7,346,867.02 |
59 | $67,910.70 | $46,224.04 | $21,686.66 | $7,325,180.36 |
60 | $67,910.70 | $46,087.59 | $21,823.11 | $7,303,357.25 |
61 | $67,910.70 | $45,950.29 | $21,960.41 | $7,281,396.83 |
62 | $67,910.70 | $45,812.12 | $22,098.58 | $7,259,298.25 |
63 | $67,910.70 | $45,673.08 | $22,237.62 | $7,237,060.64 |
64 | $67,910.70 | $45,533.17 | $22,377.53 | $7,214,683.11 |
65 | $67,910.70 | $45,392.38 | $22,518.32 | $7,192,164.79 |
66 | $67,910.70 | $45,250.70 | $22,660.00 | $7,169,504.79 |
67 | $67,910.70 | $45,108.13 | $22,802.57 | $7,146,702.22 |
68 | $67,910.70 | $44,964.67 | $22,946.03 | $7,123,756.18 |
69 | $67,910.70 | $44,820.30 | $23,090.40 | $7,100,665.78 |
70 | $67,910.70 | $44,675.02 | $23,235.68 | $7,077,430.10 |
71 | $67,910.70 | $44,528.83 | $23,381.87 | $7,054,048.23 |
72 | $67,910.70 | $44,381.72 | $23,528.98 | $7,030,519.25 |
73 | $67,910.70 | $44,233.68 | $23,677.02 | $7,006,842.23 |
74 | $67,910.70 | $44,084.72 | $23,825.99 | $6,983,016.24 |
75 | $67,910.70 | $43,934.81 | $23,975.89 | $6,959,040.35 |
76 | $67,910.70 | $43,783.96 | $24,126.74 | $6,934,913.61 |
77 | $67,910.70 | $43,632.16 | $24,278.54 | $6,910,635.07 |
78 | $67,910.70 | $43,479.41 | $24,431.29 | $6,886,203.78 |
79 | $67,910.70 | $43,325.70 | $24,585.00 | $6,861,618.78 |
80 | $67,910.70 | $43,171.02 | $24,739.68 | $6,836,879.10 |
81 | $67,910.70 | $43,015.36 | $24,895.34 | $6,811,983.76 |
82 | $67,910.70 | $42,858.73 | $25,051.97 | $6,786,931.79 |
83 | $67,910.70 | $42,701.11 | $25,209.59 | $6,761,722.20 |
84 | $67,910.70 | $42,542.50 | $25,368.20 | $6,736,354.00 |
85 | $67,910.70 | $42,382.89 | $25,527.81 | $6,710,826.19 |
86 | $67,910.70 | $42,222.28 | $25,688.42 | $6,685,137.77 |
87 | $67,910.70 | $42,060.66 | $25,850.04 | $6,659,287.72 |
88 | $67,910.70 | $41,898.02 | $26,012.68 | $6,633,275.04 |
89 | $67,910.70 | $41,734.36 | $26,176.35 | $6,607,098.69 |
90 | $67,910.70 | $41,569.66 | $26,341.04 | $6,580,757.65 |
91 | $67,910.70 | $41,403.93 | $26,506.77 | $6,554,250.88 |
92 | $67,910.70 | $41,237.16 | $26,673.54 | $6,527,577.34 |
93 | $67,910.70 | $41,069.34 | $26,841.36 | $6,500,735.98 |
94 | $67,910.70 | $40,900.46 | $27,010.24 | $6,473,725.74 |
95 | $67,910.70 | $40,730.52 | $27,180.18 | $6,446,545.56 |
96 | $67,910.70 | $40,559.52 | $27,351.19 | $6,419,194.38 |
97 | $67,910.70 | $40,387.43 | $27,523.27 | $6,391,671.11 |
98 | $67,910.70 | $40,214.26 | $27,696.44 | $6,363,974.67 |
99 | $67,910.70 | $40,040.01 | $27,870.70 | $6,336,103.97 |
100 | $67,910.70 | $39,864.65 | $28,046.05 | $6,308,057.92 |
101 | $67,910.70 | $39,688.20 | $28,222.50 | $6,279,835.42 |
102 | $67,910.70 | $39,510.63 | $28,400.07 | $6,251,435.35 |
103 | $67,910.70 | $39,331.95 | $28,578.75 | $6,222,856.59 |
104 | $67,910.70 | $39,152.14 | $28,758.56 | $6,194,098.03 |
105 | $67,910.70 | $38,971.20 | $28,939.50 | $6,165,158.53 |
106 | $67,910.70 | $38,789.12 | $29,121.58 | $6,136,036.95 |
107 | $67,910.70 | $38,605.90 | $29,304.80 | $6,106,732.15 |
108 | $67,910.70 | $38,421.52 | $29,489.18 | $6,077,242.97 |
109 | $67,910.70 | $38,235.99 | $29,674.72 | $6,047,568.25 |
110 | $67,910.70 | $38,049.28 | $29,861.42 | $6,017,706.83 |
111 | $67,910.70 | $37,861.41 | $30,049.30 | $5,987,657.54 |
112 | $67,910.70 | $37,672.35 | $30,238.36 | $5,957,419.18 |
113 | $67,910.70 | $37,482.10 | $30,428.61 | $5,926,990.57 |
114 | $67,910.70 | $37,290.65 | $30,620.05 | $5,896,370.52 |
115 | $67,910.70 | $37,098.00 | $30,812.70 | $5,865,557.81 |
116 | $67,910.70 | $36,904.13 | $31,006.57 | $5,834,551.25 |
117 | $67,910.70 | $36,709.05 | $31,201.65 | $5,803,349.59 |
118 | $67,910.70 | $36,512.74 | $31,397.96 | $5,771,951.63 |
119 | $67,910.70 | $36,315.20 | $31,595.51 | $5,740,356.13 |
120 | $67,910.70 | $36,116.41 | $31,794.30 | $5,708,561.83 |
121 | $67,910.70 | $35,916.37 | $31,994.33 | $5,676,567.50 |
122 | $67,910.70 | $35,715.07 | $32,195.63 | $5,644,371.87 |
123 | $67,910.70 | $35,512.51 | $32,398.20 | $5,611,973.67 |
124 | $67,910.70 | $35,308.67 | $32,602.03 | $5,579,371.64 |
125 | $67,910.70 | $35,103.55 | $32,807.16 | $5,546,564.48 |
126 | $67,910.70 | $34,897.13 | $33,013.57 | $5,513,550.91 |
127 | $67,910.70 | $34,689.42 | $33,221.28 | $5,480,329.63 |
128 | $67,910.70 | $34,480.41 | $33,430.30 | $5,446,899.34 |
129 | $67,910.70 | $34,270.08 | $33,640.63 | $5,413,258.71 |
130 | $67,910.70 | $34,058.42 | $33,852.28 | $5,379,406.43 |
131 | $67,910.70 | $33,845.43 | $34,065.27 | $5,345,341.16 |
132 | $67,910.70 | $33,631.10 | $34,279.60 | $5,311,061.56 |
133 | $67,910.70 | $33,415.43 | $34,495.27 | $5,276,566.29 |
134 | $67,910.70 | $33,198.40 | $34,712.31 | $5,241,853.98 |
135 | $67,910.70 | $32,980.00 | $34,930.70 | $5,206,923.28 |
136 | $67,910.70 | $32,760.23 | $35,150.48 | $5,171,772.80 |
137 | $67,910.70 | $32,539.07 | $35,371.63 | $5,136,401.17 |
138 | $67,910.70 | $32,316.52 | $35,594.18 | $5,100,806.99 |
139 | $67,910.70 | $32,092.58 | $35,818.13 | $5,064,988.86 |
140 | $67,910.70 | $31,867.22 | $36,043.48 | $5,028,945.38 |
141 | $67,910.70 | $31,640.45 | $36,270.25 | $4,992,675.13 |
142 | $67,910.70 | $31,412.25 | $36,498.45 | $4,956,176.67 |
143 | $67,910.70 | $31,182.61 | $36,728.09 | $4,919,448.58 |
144 | $67,910.70 | $30,951.53 | $36,959.17 | $4,882,489.41 |
145 | $67,910.70 | $30,719.00 | $37,191.71 | $4,845,297.71 |
146 | $67,910.70 | $30,485.00 | $37,425.70 | $4,807,872.00 |
147 | $67,910.70 | $30,249.53 | $37,661.17 | $4,770,210.83 |
148 | $67,910.70 | $30,012.58 | $37,898.13 | $4,732,312.70 |
149 | $67,910.70 | $29,774.13 | $38,136.57 | $4,694,176.13 |
150 | $67,910.70 | $29,534.19 | $38,376.51 | $4,655,799.62 |
151 | $67,910.70 | $29,292.74 | $38,617.96 | $4,617,181.66 |
152 | $67,910.70 | $29,049.77 | $38,860.93 | $4,578,320.72 |
153 | $67,910.70 | $28,805.27 | $39,105.43 | $4,539,215.29 |
154 | $67,910.70 | $28,559.23 | $39,351.47 | $4,499,863.82 |
155 | $67,910.70 | $28,311.64 | $39,599.06 | $4,460,264.76 |
156 | $67,910.70 | $28,062.50 | $39,848.20 | $4,420,416.55 |
157 | $67,910.70 | $27,811.79 | $40,098.91 | $4,380,317.64 |
158 | $67,910.70 | $27,559.50 | $40,351.20 | $4,339,966.44 |
159 | $67,910.70 | $27,305.62 | $40,605.08 | $4,299,361.36 |
160 | $67,910.70 | $27,050.15 | $40,860.55 | $4,258,500.80 |
161 | $67,910.70 | $26,793.07 | $41,117.63 | $4,217,383.17 |
162 | $67,910.70 | $26,534.37 | $41,376.33 | $4,176,006.83 |
163 | $67,910.70 | $26,274.04 | $41,636.66 | $4,134,370.17 |
164 | $67,910.70 | $26,012.08 | $41,898.62 | $4,092,471.55 |
165 | $67,910.70 | $25,748.47 | $42,162.24 | $4,050,309.31 |
166 | $67,910.70 | $25,483.20 | $42,427.51 | $4,007,881.81 |
167 | $67,910.70 | $25,216.26 | $42,694.45 | $3,965,187.36 |
168 | $67,910.70 | $24,947.64 | $42,963.07 | $3,922,224.30 |
169 | $67,910.70 | $24,677.33 | $43,233.37 | $3,878,990.92 |
170 | $67,910.70 | $24,405.32 | $43,505.38 | $3,835,485.54 |
171 | $67,910.70 | $24,131.60 | $43,779.11 | $3,791,706.43 |
172 | $67,910.70 | $23,856.15 | $44,054.55 | $3,747,651.88 |
173 | $67,910.70 | $23,578.98 | $44,331.73 | $3,703,320.16 |
174 | $67,910.70 | $23,300.06 | $44,610.65 | $3,658,709.51 |
175 | $67,910.70 | $23,019.38 | $44,891.32 | $3,613,818.19 |
176 | $67,910.70 | $22,736.94 | $45,173.76 | $3,568,644.43 |
177 | $67,910.70 | $22,452.72 | $45,457.98 | $3,523,186.44 |
178 | $67,910.70 | $22,166.71 | $45,743.99 | $3,477,442.46 |
179 | $67,910.70 | $21,878.91 | $46,031.79 | $3,431,410.66 |
180 | $67,910.70 | $21,589.29 | $46,321.41 | $3,385,089.25 |
181 | $67,910.70 | $21,297.85 | $46,612.85 | $3,338,476.40 |
182 | $67,910.70 | $21,004.58 | $46,906.12 | $3,291,570.28 |
183 | $67,910.70 | $20,709.46 | $47,201.24 | $3,244,369.04 |
184 | $67,910.70 | $20,412.49 | $47,498.21 | $3,196,870.83 |
185 | $67,910.70 | $20,113.65 | $47,797.06 | $3,149,073.77 |
186 | $67,910.70 | $19,812.92 | $48,097.78 | $3,100,975.99 |
187 | $67,910.70 | $19,510.31 | $48,400.40 | $3,052,575.60 |
188 | $67,910.70 | $19,205.79 | $48,704.91 | $3,003,870.68 |
189 | $67,910.70 | $18,899.35 | $49,011.35 | $2,954,859.33 |
190 | $67,910.70 | $18,590.99 | $49,319.71 | $2,905,539.62 |
191 | $67,910.70 | $18,280.69 | $49,630.02 | $2,855,909.61 |
192 | $67,910.70 | $17,968.43 | $49,942.27 | $2,805,967.33 |
193 | $67,910.70 | $17,654.21 | $50,256.49 | $2,755,710.84 |
194 | $67,910.70 | $17,338.01 | $50,572.69 | $2,705,138.16 |
195 | $67,910.70 | $17,019.83 | $50,890.87 | $2,654,247.28 |
196 | $67,910.70 | $16,699.64 | $51,211.06 | $2,603,036.22 |
197 | $67,910.70 | $16,377.44 | $51,533.27 | $2,551,502.95 |
198 | $67,910.70 | $16,053.21 | $51,857.50 | $2,499,645.45 |
199 | $67,910.70 | $15,726.94 | $52,183.77 | $2,447,461.69 |
200 | $67,910.70 | $15,398.61 | $52,512.09 | $2,394,949.60 |
201 | $67,910.70 | $15,068.22 | $52,842.48 | $2,342,107.12 |
202 | $67,910.70 | $14,735.76 | $53,174.95 | $2,288,932.18 |
203 | $67,910.70 | $14,401.20 | $53,509.50 | $2,235,422.67 |
204 | $67,910.70 | $14,064.53 | $53,846.17 | $2,181,576.50 |
205 | $67,910.70 | $13,725.75 | $54,184.95 | $2,127,391.55 |
206 | $67,910.70 | $13,384.84 | $54,525.86 | $2,072,865.69 |
207 | $67,910.70 | $13,041.78 | $54,868.92 | $2,017,996.77 |
208 | $67,910.70 | $12,696.56 | $55,214.14 | $1,962,782.63 |
209 | $67,910.70 | $12,349.17 | $55,561.53 | $1,907,221.10 |
210 | $67,910.70 | $11,999.60 | $55,911.10 | $1,851,310.00 |
211 | $67,910.70 | $11,647.83 | $56,262.88 | $1,795,047.12 |
212 | $67,910.70 | $11,293.84 | $56,616.86 | $1,738,430.26 |
213 | $67,910.70 | $10,937.62 | $56,973.08 | $1,681,457.18 |
214 | $67,910.70 | $10,579.17 | $57,331.53 | $1,624,125.64 |
215 | $67,910.70 | $10,218.46 | $57,692.25 | $1,566,433.40 |
216 | $67,910.70 | $9,855.48 | $58,055.23 | $1,508,378.17 |
217 | $67,910.70 | $9,490.21 | $58,420.49 | $1,449,957.68 |
218 | $67,910.70 | $9,122.65 | $58,788.05 | $1,391,169.63 |
219 | $67,910.70 | $8,752.78 | $59,157.93 | $1,332,011.70 |
220 | $67,910.70 | $8,380.57 | $59,530.13 | $1,272,481.57 |
221 | $67,910.70 | $8,006.03 | $59,904.67 | $1,212,576.90 |
222 | $67,910.70 | $7,629.13 | $60,281.57 | $1,152,295.33 |
223 | $67,910.70 | $7,249.86 | $60,660.84 | $1,091,634.49 |
224 | $67,910.70 | $6,868.20 | $61,042.50 | $1,030,591.98 |
225 | $67,910.70 | $6,484.14 | $61,426.56 | $969,165.42 |
226 | $67,910.70 | $6,097.67 | $61,813.04 | $907,352.39 |
227 | $67,910.70 | $5,708.76 | $62,201.94 | $845,150.44 |
228 | $67,910.70 | $5,317.40 | $62,593.30 | $782,557.14 |
229 | $67,910.70 | $4,923.59 | $62,987.11 | $719,570.03 |
230 | $67,910.70 | $4,527.29 | $63,383.41 | $656,186.62 |
231 | $67,910.70 | $4,128.51 | $63,782.19 | $592,404.43 |
232 | $67,910.70 | $3,727.21 | $64,183.49 | $528,220.94 |
233 | $67,910.70 | $3,323.39 | $64,587.31 | $463,633.62 |
234 | $67,910.70 | $2,917.03 | $64,993.67 | $398,639.95 |
235 | $67,910.70 | $2,508.11 | $65,402.59 | $333,237.36 |
236 | $67,910.70 | $2,096.62 | $65,814.08 | $267,423.27 |
237 | $67,910.70 | $1,682.54 | $66,228.16 | $201,195.11 |
238 | $67,910.70 | $1,265.85 | $66,644.85 | $134,550.26 |
239 | $67,910.70 | $846.55 | $67,064.16 | $67,486.10 |
240 | $67,910.70 | $424.60 | $67,486.10 | $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 1, 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 1, 2025 at 12:00:00 PM UTC
Listed By: Andy Flack of Homeland Properties, Inc.
Notifications