$380,397
NAL Estimated Property Value1341 Kelly River St, New Braunfels, TX, 78130
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesDishwasher, Free Standing Electric Oven, Disposal, Microwave, Plumbed For Ice Maker, Water Softener Owned
FlooringCarpet, Laminate, Vinyl
Exterior
Exterior FeaturesPrivate Yard
Lot Size7,405 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces1
Land Information
APN1G-2748-4011-02100-000
Lot Number21
SubdivisionSaengerhalle Unit #4
Land UseResidential Single Family
Legal DescriptionSAENGERHALLE UNIT #4 BLOCK 11 LOT 21 .17 AC
Census Tract210509
Assessed Land Value$41,414
Assessed Improvement Value$338,983
Assessment Year2025
About this property
Outstanding value READY TO MOVE INTO! Sensational 3 year old 4 bedroom 2 living plus study built by Horizon View (Armadillo). Amazing floor plan features attractive open kitchen to living, granite countertops, walk-in pantry, ALL bedrooms upstairs with sizable walk-in closets, spacious living areas and both front and rear patio covered porches. Excellent level lot with privacy fenced backyard backs up to relaxing Guadalupe County countryside view.
Investor Tools
$380,397
Estimated Property Value
$320,910Estimated Mortgage Balance
$60,064Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,370 /month
Positive
Cash Flow Estimate:
$790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$245/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,033
$380,397
2025
$41,414
$338,983
$380,397
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,033
$380,397
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Van Dyk Mortgage Corp
Conventional
$345,000
No
First
Jul 6, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$320,910
$59,487
15%
84%
$2,069/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$2,369/mo
+$47/mo
7.6%
