$208,000
NAL Estimated Property Value1164 Cielo Mar Dr, Socorro, TX, 79927
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesWater Heater, Disposal, Free-Standing Gas Oven, Microwave, Refrigerator
FlooringTile, Carpet
Exterior
Exterior FeaturesSee Remarks, Walled Backyard, Back Yard Access
Lot Size5,033 sqft
Building Information
Year Built2018
Roof Type105
Garage Spaces1
Land Information
APNC500-002-0010-4200
Lot Number42
SubdivisionCielo Del Rio #2 Amending
Land UseResidential
Legal DescriptionBLK 1 CIELO DEL RIO #2 AMENDING LOT 42
Census Tract010346
Assessed Land Value$25,028
Assessed Improvement Value$173,809
Assessment Year2025
About this property
Awesome single level starter home, well maintained home ready for new owner. low maintenance yard with extra rock wall in the front and artificial turf, backyard has an extended patio and also has shaded backyard in the afternoon. Open kitchen with granite counter tops and stainless steel appliances, Kitchen open up to dining and living room, good size master bedroom with walk-in closet.
Investor Tools
$208,000
Estimated Property Value
$406,772Estimated Mortgage Balance
$208,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,259 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$535/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,375
$198,837
2025
$25,028
$173,809
$198,837
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,375
$198,837
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Texas
Fha
$206,094
Yes
First
Aug 29, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$406,772
N/A
0%
196%
$2,472/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,361/mo
$2,472/mo
$-1,111/mo
7.9%
