$305,000
NAL Estimated Property Value178 Vermilion Marble Trl, Buda, TX, 78610
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Exhaust Fan, Microwave, Free-Standing Range, Self Cleaning Oven, Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR137238
Lot Number56
SubdivisionStonefield Section Six
Land UseResidential
Legal DescriptionSTONEFIELD SECTION SIX, BLOCK Y, LOT 56 TAX CODES:RSP,SHA,WSB,ACCD
Census Tract010922
Assessed Land Value$81,420
Assessed Improvement Value$220,624
Assessment Year2025
About this property
Move-in ready 4 br in Stonefield featuring a spacious plan w/ open kitchen/living/dining, utility and master down. 3 br, full bath and GAMEROOM up. Interior upgrades include dual vanity, separate tub/shower in the master, pop-up ceiling in the living/kitchen, upgraded tile, new carpet installed 8/18. Established landscaping, sprinklers, covered patio w/add'l deck & shed outside. HOA amenities includes 14 acres of fun with jr olympic size pool, parkland, playground, hike/bike trails, dog park and a pond.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$305,000
Estimated Property Value
$199,304Estimated Mortgage Balance
$106,083Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,830 /month
Positive
Cash Flow Estimate:
$610 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$677/month
$55/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,604
$302,044
2025
$81,420
$220,624
$302,044
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,604
$302,044
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Loan Servicing Llc
Fha
$220,353
Yes
First
Apr 5, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,304
$113,696
36%
65%
$1,322/mo
