$322,000
NAL Estimated Property Value10643 W Military Dr Unit 39, San Antonio, TX, 78251
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Microwave, Oven, Range, Cooktop, Disposal, Water Heater, Tankless Water Heater, ENERGY STAR Qualified Appliances
FlooringCarpet, Ceramic Tile, Linoleum
Building Information
Year Built2023
Roof Type109
Garage Spaces2
Land Information
APN14914-100-0390
SubdivisionThe Cove At Westover Hills Condo
Land UseSingle Family Residential
Legal DescriptionNCB 14914 (THE COVE AT WESTOVER HILLS CONDOMINIUMS), UNIT 39 2024 NEW PER CONDO 20230052062///
Census Tract171918
Assessed Land Value$31,250
Assessed Improvement Value$288,000
Assessment Year2025
About this property
Beautiful 5 Bedroom and 3 Full Baths, Never Occupied, In this Secure & Gated Community!! Right across from the Playground & Pavilion which gives this home 4 additional parking spaces for guests. Watch & Enjoy all the Sea World Fireworks right from your backyard lighting up the Sky. A Convenient Secondary Bedroom & Full Bath on the 1st Floor! In the Garage you have an EV charging capability, plumbing for a water softener and Utility Garage Sink. Space and Room for everyone, Come See this Beauty!!
Investor Tools
$322,000
Estimated Property Value
$314,891Estimated Mortgage Balance
$7,109Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,034 /month
Positive
Cash Flow Estimate:
$678 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$729/month
$82/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,139
$319,250
2025
$31,250
$288,000
$319,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,139
$319,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Fha
$318,131
Yes
First
Oct 17, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$314,891
$7,109
2%
98%
$1,908/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,840/mo
$1,991/mo
$-151/mo
6.9%
