$322,650
NAL Estimated Property Value221 Andesite Trl, Buda, TX, 78610
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Self Cleaning Oven, Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Lot Size5,489 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR152832
Lot Number5
SubdivisionStonefield Sec Eleven
Land UseResidential
Legal DescriptionSTONEFIELD SEC ELEVEN, BLOCK Q, LOT 5, ACRES 0.126 TAX CODES:RSP,SHA,WSB,ACCD
Census Tract010922
Assessed Land Value$81,420
Assessed Improvement Value$241,230
Assessment Year2025
About this property
Estimated October completionRestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$322,650
Estimated Property Value
$183,978Estimated Mortgage Balance
$138,672Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,936 /month
Positive
Cash Flow Estimate:
$645 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$746/month
$125/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,337
$322,650
2025
$81,420
$241,230
$322,650
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,337
$322,650
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eagle Home Mortgage Llc
Unknown
$216,682
No
First
Nov 30, 2018
Dec 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,978
$138,672
42%
57%
$1,300/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,425/mo
+$695/mo
7.9%
