$1,174,000
NAL Estimated Property Value205 Whitney Run, Buda, TX, 78610
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Gas Cooktop, Dishwasher, Disposal, Microwave, Double Oven, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size2.80 acres
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR103812
Lot Number14
SubdivisionElliott Ranch Phase Three
Land UseResidential
Legal DescriptionELLIOTT RANCH PHASE THREE, BLOCK C, LOT 14, ACRES 2.802 TAX CODES:RSP,SHA,ACCD
Census Tract010912
Assessed Land Value$351,460
Assessed Improvement Value$788,935
Assessment Year2025
About this property
An incredible, well built & well designed custom home. Situated on one of the largest, most private lots in the prestigious Elliott Ranch neighborhood. 2.8 Acres. Attention to every detail!! Huge very private estate sized lot. Plenty of room for a pool. This home is a must see. Sprinkler Sys:Yes
Investor Tools
$1,174,000
Estimated Property Value
$456,212Estimated Mortgage Balance
$718,704Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,044 /month
Positive
Cash Flow Estimate:
$2,348 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,416/month
$125/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,118
$1,049,175
2025
$351,460
$788,935
$1,140,395
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,118
$1,049,175
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$510,400
No
First
Oct 7, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$456,212
$623,788
57%
39%
$3,061/mo
