$497,000
NAL Estimated Property Value170 Samuel Dr, Buda, TX, 78610
Off Market
Lease
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Refrigerator
FlooringConcrete
Exterior
Exterior FeaturesNone
Lot Size7,667 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR155470
Lot Number43
SubdivisionWindy Hill Subdivision -24 Ac.
Land UseResidential
Legal DescriptionWINDY HILL SUB DIVISION -24 AC., BLOCK A, LOT 43, ACRES 0.176 TAX CODES:PCC,RSP,SHA,WPC,ACCD
Census Tract010922
Assessed Land Value$127,440
Assessed Improvement Value$304,580
Assessment Year2025
About this property
New Duplex Subdivision under construction. 11-foot ceilings in living room, 10-foot ceilings in master bedroom, stained concrete flooring, granite counter-tops, refrigerator, dishwasher, range, microwave, 42” upper kitchen cabinets, 19'10 X 8' patio, full sod and sprinkler systems, 10-year builder warranty. Excellent for 1031 tax free exchange. Rent ready at time of closing. Pictures of inside are from a Model Home. Sprinkler Sys:Yes
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,085/month
$850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,538
$432,020
2025
$127,440
$304,580
$432,020
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,538
$432,020
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aaxy Llc
Conventional
$281,925
No
First
Sep 13, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$245,283
$255,717
51%
49%
$1,691/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$2,541/mo
$-421/mo
5.1%
