$310,988
NAL Estimated Property Value12600 Crystal Creek Dr, Buda, TX, 78610
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Tile, Vinyl
Exterior
Exterior FeaturesNone
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR24065
Lot Number36
SubdivisionCimarron Park Ii
Land UseResidential
Legal DescriptionCIMARRON PARK II LOT 36 BLK F GEO#90619642 TAX CODES:RSP,SHA,ACCD
Census Tract010911
Assessed Land Value$84,960
Assessed Improvement Value$226,028
Assessment Year2025
About this property
Location Location Location!!! Great investment opportunity, nice corner lot with mature trees, very close to 1626, only minutes away from Austin and the Austin Airport. Lots of potential with the huge back yard, you can add a shop, store your RV or your boat, this property has lot's of potential! The best part is that there is NO HOA!! Property is being sold As-Is.
Investor Tools
$310,988
Estimated Property Value
$325,399Estimated Mortgage Balance
$310,988Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,400 /month
Positive
Cash Flow Estimate:
$800 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$586/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,477
$310,988
2025
$84,960
$226,028
$310,988
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,477
$310,988
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$349,200
No
First
Aug 30, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$325,399
N/A
0%
105%
$2,094/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$2,094/mo
+$26/mo
8.2%
