$502,000
NAL Estimated Property Value103 Rucker Rdg, Kingsland, TX, 78639
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Oven, Free-Standing Range, Electric Water Heater
FlooringConcrete, Tile
Exterior
Exterior FeaturesNone
Lot Size12,632 sqft
Building Information
Year Built2007
Stories1
Roof Type104
Garage Spaces4
Land Information
APN56878
Lot Number142
SubdivisionGranite Ridge At Packsaddle
Land UseResidential
Legal DescriptionGRANITE RIDGE AT PACKSADDLE II LT 142 0.290 AC
Census Tract970502
Assessed Land Value$46,490
Assessed Improvement Value$421,510
Assessment Year2025
About this property
3 bedroom + bedroom,bonus/game room,office, 2.5 baths on #10 green Lighthouse Country Club. Open floor plan, stained concrete floors, formal dining room with tray ceiling, eat-in kitchen with storage/cabinets, large pantry, granite counters, stainless steel sink. Master suite has walk-in closet, sitting area, Jacuzzi tub, double sinks. Only house on the cul-de-sac! Covered patios in front and out back. Garage has separate door for golf cart storage. Home currently leased. Owner is LREA. Sprinkler Sys:Yes
Investor Tools
$502,000
Estimated Property Value
$218,069Estimated Mortgage Balance
$284,353Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,012 /month
Positive
Cash Flow Estimate:
$1,004 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$352/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,715
$468,000
2025
$46,490
$421,510
$468,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,715
$468,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeowners Financial Group Usa Llc
Conventional
$240,633
No
First
May 24, 2021
Jun 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,069
$275,931
55%
43%
$1,443/mo
