$1,900
117 Grand Rpds, Cibolo, TX, 78108
Pending
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Refrigerator, Microwave, Oven, Disposal
FlooringCarpet, Vinyl
Exterior
Lot Size9,148 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces1
Land Information
APN1G-2576-1002-01600-000
Lot Number16
SubdivisionRed River Ranch #1
Land UseResidential
Legal DescriptionRED RIVER RANCH #1 BLOCK 2 LOT 16 .21 AC
Census Tract210717
Assessed Land Value$50,088
Assessed Improvement Value$273,534
Assessment Year2025
About this property
Open floorplan, 4/2 with secondary bedrooms up front and master at the back. Nice luxury vinyl plank flooring in common areas and new carpet in the bedrooms. Big open kitchen with an island and stainless steel appliances. Huge lot, almost a quarter acre, tons of room between neighbors. New neighborhood just off FM 78 with quick access to HEB, Walmart, tons of shopping and restaurants. Attends great SCUISD schools. Looking for over 600 credit scores, perfect rental history, must have a SSN#, and make more than than three times the rent in monthly income.
Investor Tools
$310,599Estimated Mortgage Balance
$28,555Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,028 /month
Positive
Cash Flow Estimate:
$676 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$582/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,300
$323,622
2025
$50,088
$273,534
$323,622
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,300
$323,622
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Va
$337,590
Yes
First
Apr 18, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$310,599
$27,401
8%
92%
$2,025/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,980/mo
$2,025/mo
+$955/mo
10.6%
