$242,000
NAL Estimated Property Value111 Tampico Ct, Victoria, TX, 77904
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Refrigerator, Range
FlooringVinyl
Exterior
Lot Size7,841 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces2
Land Information
APN55900-001-01000
Lot Number10
SubdivisionVista - Del Sol
Land UseResidential
Legal DescriptionVISTA - DEL SOL LOT 10 BLOCK 1
Census Tract001601
Assessed Land Value$34,810
Assessed Improvement Value$207,190
Assessment Year2025
About this property
Great investment opportunity! Nice brick duplex in Vista del Sol subdivision. Each unit has 2 bedrooms, 1 bath, and a single car garage. Well maintained with stove, dishwasher, and refrigerator included. Central air and heat. Both units currently leased. Great monthly income potential!
Investor Tools
$242,000
Estimated Property Value
$96,541Estimated Mortgage Balance
$145,459Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,452 /month
Positive
Cash Flow Estimate:
$484 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$381/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,356
$242,000
2025
$34,810
$207,190
$242,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,356
$242,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Credit Line (Revolving) / Heloc
$99,500
No
First
Sep 13, 2024
Sep 2027
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$96,541
$145,459
60%
40%
$597/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$597/mo
+$1,223/mo
9.0%
