$258,000
NAL Estimated Property Value15471 N State Highway 123, San Marcos, TX, 78666
$281,221 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Electric Water Heater, Free Standing Range, Self Cleaning Oven
FlooringLinoleum, Tile, Wood
Exterior
Exterior FeaturesExterior Steps
Lot Size27,443 sqft
Building Information
Year Built1974
Stories1
Roof Type112
Land Information
APN2G-0147-0000-12310-000
SubdivisionHenderson Charles
Land UseResidential
Legal DescriptionABS: 147 SUR: CHARLES HENDERSON 0.6300 AC.
Census Tract210505
Assessed Land Value$53,226
Assessed Improvement Value$96,184
Assessment Year2025
About this property
Navarro ISD residence with easy access to San Marcos & surrounding communities. House is a 3/2 with rock exterior, metal roof, nice trees, covered back patio, open patio, sun room, covered porches, storage building, rock fireplace & some landscaping & fencing. Original wood floors in many areas. Sunset & Hill Country views Westward. Spacious .63 acre lot. Updating & remodeling needed. Perfect for skilled remodeler. Hwy 123 frontage & corner lot might provide future commercial use.
Investor Tools
$258,000
Estimated Property Value
$0Estimated Mortgage Balance
$258,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$281,221
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$383/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,303
$149,410
2025
$53,226
$96,184
$149,410
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,303
$149,410
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$238,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
N/A
+$1,640/mo
7.6%
