$520,720
NAL Estimated Property Value1514 Brown St, San Marcos, TX, 78666
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal
FlooringCarpet, Wood
Exterior
Lot Size42,506 sqft
Building Information
Stories1
Garage Spaces4
Land Information
APNR23436
Lot Number1
SubdivisionCedar Plateau
Land UseResidential
Legal DescriptionCEDAR PLATEAU LOT 1,3 & 4 BLK 7 & (15 X 234 ALLEYWAY) & (20 X 225 ALLEYWAY), ACRES 0.9758 GEO#32947074316 TAX CODES:SSM,WEU,
Census Tract010603
Assessed Land Value$174,240
Assessed Improvement Value$346,480
Assessment Year2025
About this property
Traditional ranch style home on .97 acre. Large storage/workshop building, beautiful curbed circle drive, tile roof, and a fabulous atrium off the breakfast room. Great opportunity for a move-in ready home in an established neighborhood. Extensive rock beds and stone water feature in back yard ready to be uncovered and brought back to life! Owner's Estate is seller. New paint in December 2018. New HVAC system in early 2018.Restrictions: Yes
Investor Tools
$520,720
Estimated Property Value
$261,373Estimated Mortgage Balance
$260,513Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,124 /month
Positive
Cash Flow Estimate:
$1,041 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$928/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,534
$520,720
2025
$174,240
$346,480
$520,720
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,534
$520,720
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nbkc Bank
Fha
$304,385
Yes
First
Feb 27, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$261,373
$259,347
49%
50%
$1,825/mo
