$265,000
NAL Estimated Property Value2012 Black Hills St, SAN JUAN, TX, 78589
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size6,887 sqft
Building Information
Year Built2024
Garage Spaces1
Land Information
APNB3225-00-000-0008-00
Lot Number8
SubdivisionBlack Hills Estates
Land UseReal, Residential, Single Family
Legal DescriptionBLACK HILLS ESTATES LOT 8
Census Tract021808
Assessed Land Value$61,965
Assessed Improvement Value$193,663
Assessment Year2025
About this property
Welcome to Black Hills Estates! This Lovely home features 3 bedrooms, 2 bathrooms, an open concept design, large windows to bring in natural lighting, stainless steel fixtures throughout the home, one car garage, and a spacious yard. This home features beautiful exterior stone and stucco design. Conveniently located on Sioux Rd in between Raul Longoria and Cesar Chavez, this home is in the heart of San Juan. With close proximity to schools, shopping centers, and the highway this home won't last! Schedule your showing today.
Investor Tools
$265,000
Estimated Property Value
$250,858Estimated Mortgage Balance
$14,142Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$220/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,311
$255,628
2025
$61,965
$193,663
$255,628
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,311
$255,628
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Fha
$250,381
Yes
First
Dec 13, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$250,858
$14,142
5%
95%
$1,541/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,141/mo
$1,541/mo
$-400/mo
5.2%
