$195,000
11729 Flor Celosia, Socorro, TX, 79927
Under Contract
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Free-Standing Electric Oven, Free-Standing Gas Oven, Microwave, Refrigerator
FlooringTile, Carpet
Exterior
Lot Size6,469 sqft
Building Information
Year Built2019
Roof Type105
Garage Spaces1
Land Information
APNJ187-000-0170-2400
Lot Number24
SubdivisionJardin De Flores #1 (Amending)
Land UseResidential
Legal DescriptionBLK 17 JARDIN DE FLORES #1 (AMENDING) LOT 24
Census Tract010410
Assessed Land Value$23,547
Assessed Improvement Value$165,239
Assessment Year2025
About this property
Charming and well-maintained home located in Socorro, TX! This 3-bedroom, 2-bathroom property offers a thoughtfully designed open floor plan that maximizes space while maintaining a cozy and inviting feel. The home has been well cared for and is move-in ready, making it a great option for first-time buyers, downsizers, or investors. Step outside to a generously sized backyard with endless potential.
Investor Tools
$220,423Estimated Mortgage Balance
$207,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,242 /month
Positive
Cash Flow Estimate:
$414 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$370/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,401
$188,786
2025
$23,547
$165,239
$188,786
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,401
$188,786
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Texas
Fha
$124,592
Yes
First
Aug 6, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,423
N/A
0%
106%
$1,524/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,361/mo
$1,524/mo
$-163/mo
7.9%
