$182,000
NAL Estimated Property Value10263 Calcutta Dr, Socorro, TX, 79927
$236,600 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesFree-Standing Gas Oven
FlooringLaminate
Exterior
Exterior FeaturesBack Yard Access
Lot Size7,000 sqft
Building Information
Year Built1962
Stories1
Roof Type105
Land Information
APND397-000-0070-0210
Lot Number21
SubdivisionDelip
Land UseResidential
Legal Description7 DELIP LOT 21 (7000.00 SQ FT)
Census Tract010346
Assessed Land Value$14,000
Assessed Improvement Value$156,854
Assessment Year2025
About this property
GREAT LOCATION,TOTALLY RENOVATED WITH REFRIGERATED AIR, TWO LIVING AREA WITH A CHIMNEY , GRANITE KITCHEN COUNTERTOPS 3 BEDROOMS WITH 2 FULL BATHS , EXTRA SIZE LOT WITH A GOOD SIZE MAN CAVE CAN BE USED AS A SMALL APARTMENT OR WORK SHOP ROOM OR FOR EXTRA STORAGE AREA WILL LOVE THE SPACE COME SEE FOR YOURSELF
Investor Tools
$182,000
Estimated Property Value
$178,583Estimated Mortgage Balance
$3,417Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$236,600
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,139 /month
Positive
Cash Flow Estimate:
$380 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$367/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,500
$170,854
2025
$14,000
$156,854
$170,854
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,500
$170,854
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gecu Fcu
Conventional
$180,420
No
First
Oct 10, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,583
$3,417
1%
98%
$1,082/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,361/mo
$1,082/mo
+$279/mo
9.0%
