$566,980
NAL Estimated Property Value220 Tangerine Dr, Buda, TX, 78610
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dishwasher, Disposal, Microwave, Stainless Steel Appliance(s), Water Softener Rented
FlooringTile, Wood
Exterior
Lot Size7,523 sqft
Building Information
Year Built2017
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR146345
Lot Number24
SubdivisionSunfield Phase Two Sec Four
Land UseResidential
Legal DescriptionSUNFIELD PHASE TWO SEC FOUR, BLOCK S, LOT 24, ACRES 0.1727 TAX CODES:RSP,SHA,MSF1,ACCD
Census Tract010923
Assessed Land Value$84,960
Assessed Improvement Value$482,020
Assessment Year2025
About this property
Like new - don't wait to build! Exceptionally maintained one story with no back neighbors! Four bedrooms and 3 full baths. No Carpet! Spacious kitchen, with generous island, dining area, granite counters and stainless appliances. Master suite with full bath and separate shower. Formal dining and separate study. Covered back patio and lovely gated front courtyard.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$566,980
Estimated Property Value
$250,463Estimated Mortgage Balance
$316,517Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,402 /month
Positive
Cash Flow Estimate:
$1,134 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,350/month
$35/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,365
$566,980
2025
$84,960
$482,020
$566,980
No
Tax History
Year
Tax Paid
Assessed Value
2024
$13,365
$566,980
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$288,500
No
First
Sep 23, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$250,463
$316,517
55%
44%
$1,730/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,765/mo
+$685/mo
5.2%
