$302,000
NAL Estimated Property Value110 Mossycup, San Marcos, TX, 78666
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Gas Cooktop, Free-Standing Range, Self Cleaning Oven
FlooringCarpet, Tile
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR150695
Lot Number3
SubdivisionBlanco Vista Tract E-2
Land UseResidential
Legal DescriptionBLANCO VISTA TRACT E-2, BLOCK I, LOT 3 TAX CODES:SHA,WEU,TSM2,ACCD
Census Tract010905
Assessed Land Value$81,420
Assessed Improvement Value$215,250
Assessment Year2025
About this property
MLS# 7571174 - Built by Pacesetter Homes - CONST. COMPLETED Oct 22 ~ Most popular floor plan in Blanco Vista with beautiful, spindle railing on the staircase. With marble tile & quartz countertops, this home is trendy in all the right ways. Open living areas on the main floor to create an inviting gathering space. Tons of windows throughout for natural lighting. Spacious bedrooms on the second floor with the master separated from the secondaries for more privacy. Come check it out for yourself!!!Restrictions: Yes
Investor Tools
$302,000
Estimated Property Value
$204,074Estimated Mortgage Balance
$97,926Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$727/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,210
$296,670
2025
$81,420
$215,250
$296,670
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,210
$296,670
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Fha
$230,644
Yes
First
Jun 24, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,074
$97,926
32%
68%
$1,383/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,783/mo
$-143/mo
6.5%
