$75,000
NAL Estimated Property Value13251 Tascate, San Elizario, TX, 79849
$97,500 ARV
Off Market
Highlights
Interior
Exterior
Lot Size24,763 sqft
Building Information
Year Built2015
Stories1
Roof Type105
Land Information
APNB691-000-0140-0800
Lot Number8
SubdivisionBosque Bonito #1
Land UseResidential
Legal Description14 BOSQUE BONITO #2 LOT 8 (24763.32 SQ FT)
Census Tract010406
Assessed Land Value$25,011
Assessed Improvement Value$34,005
Assessment Year2025
About this property
A unique and affordable opportunity in a highly desirable neighborhood! This listing is priced for the significant land value, offering a rare blank canvas for your custom dream home, an ideal project for builders, or a smart investment in a prime area. The existing house is being sold strictly ''As-Is''. Secure this excellent lot and start designing your future in a location that offers great amenities and convenience. Please verify lot Zoning.
Investor Tools
$75,000
Estimated Property Value
$59,764Estimated Mortgage Balance
$15,236Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$97,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$510 /month
Positive
Cash Flow Estimate:
$170 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$67/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$434
$59,016
2025
$25,011
$34,005
$59,016
No
Tax History
Year
Tax Paid
Assessed Value
2024
$434
$59,016
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$60,000
No
First
Dec 31, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$59,764
$15,236
20%
80%
$410/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$977/mo
$410/mo
+$567/mo
15.6%
