$309,000
NAL Estimated Property Value1204 Thea Cove, New Braunfels, TX, 78130
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Self Cleaning Oven
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Lot Size4,792 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces1
Land Information
APN1G-3132-1B02-01700-000
Lot Number17
SubdivisionSpring Valley #1-B
Land UseOther / Unknown
Legal DescriptionSPRING VALLEY #1-B BLOCK 2 LOT 17 .11 AC
Census Tract210509
Assessed Land Value$32,567
Assessed Improvement Value$210,615
Assessment Year2025
About this property
The gorgeous RC Ridgeland plan has powerful curb appeal with its charming covered front porch and welcoming front yard landscaping. This home features an open floor plan with 4 bedrooms, 2 bathrooms, a large living room and dining area, as well as a beautiful kitchen fully equipped with energy-efficient appliances, ample counter space, and roomy pantry. Learn more about this home today!
Investor Tools
$309,000
Estimated Property Value
$282,426Estimated Mortgage Balance
$26,574Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,854 /month
Positive
Cash Flow Estimate:
$618 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$196/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$802
$243,182
2025
$32,567
$210,615
$243,182
No
Tax History
Year
Tax Paid
Assessed Value
2024
$802
$243,182
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lendlo Mortgage Llc
Va
$299,900
Yes
First
Feb 27, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$282,426
$26,574
8%
91%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$2,149/mo
+$267/mo
9.4%
