$304,000
NAL Estimated Property Value1035 Avenida De Estrellas, RANCHO VIEJO, TX, 78575
Off Market
Property Lead Type:
Deal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size17,001 sqft
Building Information
Year Built2005
Stories1
Roof Type114
Garage Spaces2
Land Information
APN52-0086-0000-0090-00
Lot Number9
SubdivisionRaveniou Subdivision
Land UseResidential
Legal DescriptionLOT 9 RAVENIOU SUBDIVISION (CAB 1 SLOT 2304-B CCMR)
Census Tract012506
Assessed Land Value$71,406
Assessed Improvement Value$156,973
Assessment Year2025
About this property
3/2.5 house located on a large lot in exclusive Rancho Viejo. House needs significant repairs and is being sold "as is, where is". This property will not qualify for traditional financing. Good opportunity for your investor clients.
Investor Tools
$304,000
Estimated Property Value
$218,749Estimated Mortgage Balance
$85,251Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,824 /month
Positive
Cash Flow Estimate:
$608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$570/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,323
$228,379
2025
$71,406
$156,973
$228,379
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,323
$228,379
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Champions Funding Llc
Commercial
$221,000
No
First
Sep 8, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,749
$85,251
28%
72%
$1,326/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,326/mo
+$164/mo
5.9%
