Last 24 Hours
$266,000
NAL Estimated Property Value157 Wapiti Rd, Buda, TX, 78610
$303,086 ARV
Off Market
3 Beds
2 Bath
1,312 Sq Ft
$160.06 / sqft
Built in 2018Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Free Standing Range, Disposal, Gas Water Heater, Microwave, Water Softener Owned
FlooringCarpet, Linoleum
Exterior
Private PoolExterior FeaturesRain Gutters
Lot Size4,792 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR154338
Lot Number84
SubdivisionShadow Creek Phase Nine Sec Two
Land UseResidential
Legal DescriptionSHADOW CREEK PHASE NINE SEC TWO, BLOCK C, LOT 84, ACRES 0.11 TAX CODES:MNH1,PCC,RSP,SHA,WPC,ACCD
Census Tract010922
Assessed Land Value$67,260
Assessed Improvement Value$194,180
Assessment Year2025
About this property
Charming, well-kept home tucked away in Shadow Creek. Bright, airy open design with easy-care wood look flooring throughout common areas and Owner's Suite. Nicely appointed Kitchen includes granite counters, center island, and stainless steel appliances. Roomy Owner's Suite with en suite bath features walk-in closet, walk-in tiled shower, extended vanity, and backyard access. Sprinkler system and water softener. On-site elementary. Phenomenal price-point and great opportunity to own or invest!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$266,000
Estimated Property Value
$186,401Estimated Mortgage Balance
$79,986Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$303,085
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,596 /month
Positive
Cash Flow Estimate:
$532 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$671/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,720
$261,440
2025
$67,260
$194,180
$261,440
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,720
$261,440
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Fha
$211,105
Yes
First
Apr 17, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,401
$78,599
29%
70%
$1,266/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,366/mo
+$754/mo
9.6%
12.4%