$441,000
NAL Estimated Property Value1916 Cupples Rd, San Antonio, TX, 78226
Off Market
Commercial
Highlights
Interior
FlooringCarpet, Ceramic Tile, Vinyl, Concrete
Exterior
Lot Size11,200 sqft
Building Information
Year Built2022
Roof Type109
Land Information
APN08183-002-0170
Lot Number17,18
SubdivisionEdgewood Area 10
Land UseResidential
Legal DescriptionNCB 8183 BLK 2 LOT 17 & 18
Census Tract160400
Assessed Land Value$50,960
Assessed Improvement Value$229,040
Assessment Year2025
About this property
Unique property, recently re-developed with 3 separate homes. Situated on a corner lot, the property consists of a recently constructed 4-bedroom / 2.5 bathroom home, a fully renovated 2 bedroom / 1 bathroom home, and a fully renovated 1 bedroom / 1 bathroom home. All structures updated in 2022-2023 with new windows, siding, roofing, mechanical, electrical and plumbing and finish out. Each house has an individual address and individual water/electric meter.
Investor Tools
$441,000
Estimated Property Value
$307,121Estimated Mortgage Balance
$133,879Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,670 /month
Positive
Cash Flow Estimate:
$890 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$714/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,362
$280,000
2025
$50,960
$229,040
$280,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,362
$280,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Partners Bank
Commercial
$325,000
No
First
May 31, 2023
Jun 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$307,121
$133,879
30%
70%
$1,949/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,282/mo
$1,949/mo
$-667/mo
3.5%
