$302,000
NAL Estimated Property Value1509 Marlton St, San Marcos, TX, 78666
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Water Heater, Disposal, Oven, Water Softener Owned, Cooktop, Microwave
FlooringCeramic Tile
Exterior
Lot Size12,632 sqft
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR94846
Lot Number5
SubdivisionO E Metcalf
Land UseResidential
Legal DescriptionO E METCALF, BLOCK 1, LOT 5, ACRES .29 TAX CODES:SSM,WEU,WUS
Census Tract010603
Assessed Land Value$77,510
Assessed Improvement Value$164,020
Assessment Year2025
About this property
Welcome to this charming 3bd/2bath home nestled on a spacious, tree-lined lot that backs up to serene greenspace. This home offers a traditional floor plan that provides distinct living spaces while maintaining a comfortable flow. The large backyard provides ample space for outdoor entertaining and gardening. Conveniently located minutes from downtown and TXST. This home is a must-see!
Investor Tools
$302,000
Estimated Property Value
$166,319Estimated Mortgage Balance
$135,681Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,872 /month
Positive
Cash Flow Estimate:
$624 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$434/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,696
$241,530
2025
$77,510
$164,020
$241,530
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,696
$241,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$169,300
No
First
May 8, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,319
$135,681
44%
55%
$1,016/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$1,016/mo
+$624/mo
6.5%
