$223,870
NAL Estimated Property Value1202 Thorpe LN 405, San Marcos, TX, 78666
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range, Refrigerator, Electric Water Heater
FlooringCarpet, Linoleum
Exterior
Exterior FeaturesBalcony
Building Information
Year Built2005
Stories1
Land Information
APNR46722
Lot Number405
SubdivisionVillage At Springtown Condos
Land UseCondominiums
Legal DescriptionVILLAGE AT SPRINGTOWN CONDOS NO 405 BLDG D GEO#90213353 TAX CODES:SSM,WEU,WUS
Census Tract010307
Assessed Land Value$39,310
Assessed Improvement Value$184,560
Assessment Year2025
About this property
Lovely 2 bedroom, 2 bathroom condo located close to TX State campus! Walking distance to Office Depot, The Spot, HEB, TX State Stadium, San Marcos River, and so much more! Surrounded by mature trees that provide an abundance of shade. Nice and private patio area. This condo contains a fireplace and kitchen opens to living area. Super spacious almost 1100 sq ft!. Also this unit is first floor entry and has it own parking space. You don't want to miss this!Restrictions: Yes
Investor Tools
$223,870
Estimated Property Value
$111,505Estimated Mortgage Balance
$112,365Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,343 /month
Positive
Cash Flow Estimate:
$448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$463/month
$216/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,437
$223,870
2025
$39,310
$184,560
$223,870
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,437
$223,870
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sage Capital Bank Na
Unknown
$125,000
No
First
Oct 30, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$111,505
$112,365
50%
50%
$750/mo
