$895,000
11033 Fm 1235, Buffalo Gap, TX, 79508
Pending
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesWater Purifier, Built-In Gas Range, Dishwasher, Electric Oven, Electric Water Heater, Gas Cooktop, Microwave, Convection Oven, Double Oven, Refrigerator, Vented Exhaust Fan
FlooringCeramic Tile, Marble, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting, RV Hookup
Lot Size8.05 acres
Building Information
Year Built1984
Stories2
Roof Type312
Garage Spaces12
Land Information
APNA0449000600
SubdivisionJohn Mann Pre
Land UseResidential
Legal DescriptionA0449 JOHN MANN PRE, ACRES 8.05
Census Tract013502
Assessment Year2025
About this property
Owner Agent. A dream Texan home come true is a must have! Masterfully unique, hand chiseled stone and log luxury home with 3 bedrooms and 4 baths on 8.05 acres is a one of a kind beauty! Custom crafted and artfully displayed crown molding. Shiplap ceiling intertwined with log beams are found in the primary bedroom. Other highlights include wood flooring throughout, Marvin casement windows, authentic pressed tin ceiling squares in greatroom, dovetail joint custom cabinetry throughout, and marble kitchen floors. Fall in love with each rooms personality.
Investor Tools
$254,231Estimated Mortgage Balance
$631,769Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,370 /month
Positive
Cash Flow Estimate:
$1,790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,220/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,208
$853,417
2025
N/A
N/A
$915,746
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,208
$853,417
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$285,000
No
First
Oct 26, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,231
$631,769
71%
29%
$1,709/mo
