$462,000
NAL Estimated Property Value204 Canyon Wren Dr, Buda, TX, 78610
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesFree-Standing Range, Electric Water Heater
FlooringCarpet, Laminate, Tile
Exterior
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR34163
Lot Number3
SubdivisionLeisurewoods Sec 1
Land UseResidential
Legal DescriptionLEISUREWOODS #1 LOT 3 BLK B GEO#90616494 TAX CODES:RSP,SHA,ACCD
Census Tract010911
Assessed Land Value$120,360
Assessed Improvement Value$296,140
Assessment Year2025
About this property
**Multiple Offers Received, submit best and highest by 5pm on 4/29** This won't be one to miss! Beautiful Leisurewoods home on nearly a whole acre with fully remodeled Master Bed and Bath! Lots of great upgrades including a fully updated guest bath with tile, upgraded kitchen cabinets, 2015 new doors and windows, no popcorn ceilings and a finished garage! New AC in 2014 along with ductwork and extra insulation, roof replaced in 2012. Enjoy outdoor living on an oversized lot with heavy trees!Restrictions: Yes
Investor Tools
$462,000
Estimated Property Value
$372,878Estimated Mortgage Balance
$90,291Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,772 /month
Positive
Cash Flow Estimate:
$924 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$713/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,243
$416,500
2025
$120,360
$296,140
$416,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,243
$416,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$382,500
No
First
Oct 21, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$372,878
$58,122
13%
81%
$2,294/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$2,294/mo
$-174/mo
5.5%
