$379,000
NAL Estimated Property Value117-119 W Goforth RD, Buda, TX, 78610
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Building Information
Year Built1987
Stories1
Garage Spaces2
Land Information
APNR27223
Lot Number4
SubdivisionEvans Park
Land UseDuplex
Legal DescriptionEVANS PARK, LOT 4 TAX CODES:GHA,RSP,SHA,ACCD
Census Tract010913
Assessed Land Value$23,460
Assessed Improvement Value$341,540
Assessment Year2025
About this property
Rare fully leased Duplex walking distance to Downtown Buda! Well maintained property with Tile floors, Updated Baths, one garage converted, metal shed, patios off primary bedrooms, tenant maintains yard. High growth, high demand area with easy access into Austin or San Marcos. Assigns to Buda Elementary, Barton Middle School, Jack C. Hays High School
Investor Tools
$379,000
Estimated Property Value
$339,079Estimated Mortgage Balance
$39,921Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,274 /month
Positive
Cash Flow Estimate:
$758 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$774/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,396
$365,000
2025
$23,460
$341,540
$365,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,396
$365,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$346,750
No
First
Jan 3, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$339,079
$39,921
10%
89%
$2,079/mo
