$257,000
NAL Estimated Property Value1012 Cooper Ln, SAN JUAN, TX, 78589
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDryer, Washer, Electric Water Heater
FlooringTile
Exterior
Lot Size6,743 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces1
Land Information
APNC1924-00-000-0031-00
Lot Number31
SubdivisionCarroll Estates - Spa
Land UseResidential
Legal DescriptionCARROLL ESTATES LOT 31
Census Tract021804
Assessed Land Value$49,575
Assessed Improvement Value$193,622
Assessment Year2025
About this property
Check out this beautiful 3 bedroom, 2 bathroom home, built in 2021, located in a highly sought-after gated community right off the expressway! This house features stainless steel kitchen appliances and a large backyard. Surrounded by gorgeous homes, this property offers modern living with a touch of elegance. Enjoy easy access to shopping, dining, and top-rated schools, all while living in a secure and private community. This home is a true gem, don't miss out!
Investor Tools
$257,000
Estimated Property Value
$194,505Estimated Mortgage Balance
$62,495Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,587 /month
Positive
Cash Flow Estimate:
$529 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$551/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,327
$243,197
2025
$49,575
$193,622
$243,197
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,327
$243,197
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$213,400
No
First
Aug 19, 2021
Sep 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,505
$62,495
24%
76%
$1,280/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$877/mo
$1,280/mo
$-403/mo
4.1%
