$289,142
NAL Estimated Property Value1419 Stirrup Cir, SAN BENITO, TX, 78586
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size7,275 sqft
Building Information
Year Built2024
Stories1
Roof Type105
Garage Spaces2
Land Information
APN60-8147-0020-0020-00
Lot Number2
SubdivisionRussell Ranch
Land UseVacant Land
Legal DescriptionLOT 2 BLK 2 RUSSELL RANCH (2023 PLAT C1-4398 CCMR FILED 05/02/2022)(2023 PLAT C1-4389 CCMR FILED 04/12/2022)
Census Tract011402
Assessed Land Value$55,654
Assessed Improvement Value$233,488
Assessment Year2025
About this property
This beautiful 3 bedroom 2 bath new construction home is ready for its new home owners!! Nestled in the desirable Russel Ranch Subdivision in San Benito at very close proximity to shopping centers, major grocery stores and schools with the feel of rural living. Appliances convey with sale... Come see this gorgeous beauty today!!
Investor Tools
$289,142
Estimated Property Value
$274,117Estimated Mortgage Balance
$15,025Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,735 /month
Positive
Cash Flow Estimate:
$578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$692/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,853
$289,142
2025
$55,654
$233,488
$289,142
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,853
$289,142
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas State Affd Hsng Corporation
Unknown
$10,604
No
First
Dec 19, 2025
Dec 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$274,117
$15,025
5%
95%
$1,654/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$1,654/mo
$-498/mo
4.8%
