$408,927
NAL Estimated Property Value2000 Man O War Dr, Del Valle, TX, 78617
Off Market
Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesExhaust Fan, Electric Water Heater, Free Standing Range, Microwave, Refrigerator
FlooringLaminate, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size3.12 acres
Building Information
Year Built1940
Stories1
Roof Type105
Land Information
APN03107202050000
Lot Number16
SubdivisionRiver Timber
Land UseResidential
Legal DescriptionLOT 16 RIVER TIMBER
Census Tract002453
Assessed Land Value$140,445
Assessed Improvement Value$390,475
Assessment Year2025
About this property
INVESTMENT OPPORTUNITY OR PRIVATE RETREAT - Over 3 Acres with Colorado River at the rear of the property. House was moved on in 1985+/-. Current owner made improvements to home & property. Has been income producing property since purchase. Property is fully fenced. Entry is gated. Home is located in the back yard, is fenced off & secured by a private gate. Lease expires 07-31-18. Two more structures/Mobile Homes can be added as Rental Units. Show between 10am-4pm. Call or Text Agent before showing.Restrictions: Yes
Investor Tools
$408,927
Estimated Property Value
$199,074Estimated Mortgage Balance
$210,311Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,454 /month
Positive
Cash Flow Estimate:
$818 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$668/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$408,927
2025
$140,445
$390,475
$530,920
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$408,927
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rosemary Follis
Unknown
$235,000
No
First
Sep 6, 2018
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,074
$209,853
51%
49%
$1,409/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$1,409/mo
+$761/mo
6.4%
