$188,000
NAL Estimated Property Value206 Mariner Dr, Victoria, TX, 77901
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Gas Cooktop, Gas Water Heater, Refrigerator, Range
FlooringCarpet, Linoleum
Exterior
Lot Size6,299 sqft
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces3
Land Information
APN52761-009-014R0
Lot Number14R
SubdivisionTangerine Unit Ii Resub 1
Land UseResidential
Legal DescriptionTANGERINE UNIT II RESUB 1, BLOCK 9, LOT 14R
Census Tract001605
Assessed Land Value$31,120
Assessed Improvement Value$133,790
Assessment Year2025
About this property
Cute 3 bedroom, 2 bath with fenced back yard in a great neighboorhood.
Investor Tools
$188,000
Estimated Property Value
$112,578Estimated Mortgage Balance
$75,422Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,128 /month
Positive
Cash Flow Estimate:
$376 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$388/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,714
$164,910
2025
$31,120
$133,790
$164,910
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,714
$164,910
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wallick & Volk Inc
Conventional
$125,200
No
First
Feb 10, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$112,578
$75,422
40%
60%
$751/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,503/mo
$751/mo
+$752/mo
9.6%
