$229,000
NAL Estimated Property Value2193 Yellow Valley Road, Socorro, TX, 79927
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Gas Water Heater, Microwave
FlooringTile
Exterior
Lot Size5,837 sqft
Building Information
Year Built2020
Roof Type105
Garage Spaces1
Land Information
APNE079-000-0120-2200
Lot Number22
SubdivisionEastlake Valley
Land UseResidential
Legal DescriptionBLK 12 EASTLAKE VALLEY LOT 22
Census Tract010346
Assessed Land Value$35,372
Assessed Improvement Value$174,562
Assessment Year2025
Investor Tools
$229,000
Estimated Property Value
$134,976Estimated Mortgage Balance
$94,024Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,376 /month
Positive
Cash Flow Estimate:
$459 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$459/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,358
$209,934
2025
$35,372
$174,562
$209,934
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,358
$209,934
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Patriot Mortgage Co
Fha
$136,365
Yes
First
Oct 9, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$134,976
$94,024
41%
59%
$818/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,361/mo
$818/mo
+$543/mo
7.1%
