$236,000
NAL Estimated Property Value134 Gambel Oak Way, San Marcos, TX, 78666
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Stainless Steel Appliance(s), Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2016
Stories1
Roof Type105
Land Information
APNR145179
Lot Number9
SubdivisionBlanco Vista Tract E-1
Land UseResidential
Legal DescriptionBLANCO VISTA TRACT E-1, BLOCK R, LOT 9 TAX CODES:SHA,WEU,TSM2,ACCD
Census Tract010905
Assessed Land Value$81,420
Assessed Improvement Value$138,050
Assessment Year2025
About this property
Contemporary Craftsman style cottage. Move-in ready home features open floor plan, hard tile floors in living/dining/kitchen area, neutral paint, lots of natural light. Kitchen includes granite counters, tile backsplash, SS appliances, center island. Separate utility room can hold full size washer & dryer. Spacious main bedroom has an en-suite bath w/ tiled walk-in shower. Second bedroom & another full bath. Backyard is fully fenced, great for pets. Fantastic amenities. Easy commute!Restrictions: Yes
Investor Tools
$236,000
Estimated Property Value
$197,621Estimated Mortgage Balance
$38,379Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,416 /month
Positive
Cash Flow Estimate:
$472 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$284/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,223
$219,470
2025
$81,420
$138,050
$219,470
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,223
$219,470
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primary Residential Mortgage Inc
Conventional
$216,000
No
First
Nov 15, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,621
$44,379
18%
84%
$1,296/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,282/mo
$1,696/mo
$-414/mo
6.5%
