$217,000
NAL Estimated Property Value1406 Irene Dr, SAN JUAN, TX, 78589
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size6,264 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces1
Land Information
APNL6398-00-000-0083-00
Lot Number83
SubdivisionLas Vistas
Land UseResidential
Legal DescriptionLAS VISTAS LOT 83
Census Tract022006
Assessed Land Value$38,511
Assessed Improvement Value$139,353
Assessment Year2025
About this property
Welcome to Las Vistas! Get your hands on this beautifully remodeled 3 bedroom, 2 bath home, featuring an open concept design, spacious living room and dining area. Master bedroom features ample space along with the master bathroom and closet. Home was built in 2019, sits on a lot size .14 of an acre, has a sprinkler system, comes with PAID off Solar Panels, has a 1 car garage, approximately 1,334 Living Sqft. Just minutes from the expressway, close to major shopping centers and grocery stores.
Investor Tools
$217,000
Estimated Property Value
$199,002Estimated Mortgage Balance
$17,998Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$394/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,648
$168,936
2025
$38,511
$139,353
$177,864
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,648
$168,936
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$201,286
Yes
First
Oct 27, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,002
$17,998
8%
92%
$1,251/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$1,251/mo
$-110/mo
6.3%
