$2,150
11622 Blossom Blf, Schertz, TX, 78154
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Refrigerator, Microwave, Oven, Disposal
FlooringCeramic Tile, Vinyl, Wood
Exterior
Lot Size7,263 sqft
Building Information
Year Built2015
Stories2
Roof Type109
Garage Spaces1
Land Information
APN05058-406-0040
Lot Number4
SubdivisionWillow Grove Sub
Land UseResidential
Legal DescriptionCB 5058D(WILLOW GROVE UT-2 SUBD), BLOCK 6 LOT 4 PER PLAT 9671/189-193 FILED 7/23/2014
Census Tract131601
Assessed Land Value$67,360
Assessed Improvement Value$292,780
Assessment Year2025
About this property
Revere plan - 2087sqft. Home Features - granite counter-tops, tile in all wet areas, separate tub/shower at master bath, high ceilings throughout, covered patio, full yard sprinkler system, gutters and much more! Willow Grove is conveniently located near Loop 1604, IH-35, Randolph AFB, Ft. Sam Houston and just minutes away from dining, shopping and major employers. Children will be attending the award winning Schertz School District! Applicants must have over 600 credit score, three times the rent in verifiable monthly income, and perfect rental history.
Investor Tools
$285,797Estimated Mortgage Balance
$74,343Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,161 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$373/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,677
$360,140
2025
$67,360
$292,780
$360,140
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,677
$360,140
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Va
$315,980
Yes
First
Jul 1, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$285,797
$74,343
20%
79%
$1,895/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,060/mo
$1,895/mo
+$165/mo
6.9%
