Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$509,000

221 Rafael Dr, San Juan, TX, 78589

On MarketInfo
Beds— Beds
Baths— Bath
Baths4,286 Sq Ft
QuadruplexQuadruplex
price_per_sqft$118.76 / sqft
Year BuiltBuilt in 2022

Property Lead Type:

BankruptcyDeal ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms —Bedrooms —
Bathrooms —Bathrooms —
Heating CentralHeating Central
CoolingCooling

Exterior

Lot Size10,433 sqft

Building Information

Year Built2022
Stories1
Roof Type105

Land Information

APNC1924-00-000-0104-00
Lot Number104
SubdivisionCarroll Estates - Spa
Land UseResidential
Legal DescriptionCARROLL ESTATES LOT 104
Census Tract021804
Assessed Land Value$101,705
Assessed Improvement Value$374,295
Assessment Year2025

About this property

Excellent investment opportunity in San Juan! Built in 2022, this modern fourplex features four spacious 3-bedroom, 2-bath units with approximately 1,114 sq. ft. each and combined monthly rents of $5,125. Offered at $509,000, the property generates $61,500 in annual gross income and an estimated $43,419 NOI, producing an attractive 8.53% cap rate based on the expenses provided. Three matching fourplexes are available and may be purchased individually or together as a 12-unit portfolio for $1,527,000. Combined, the portfolio generates approximately $184,500 in annual gross income with an estimated $130,257 NOI, maintaining an 8.53% cap rate—an outstanding opportunity to acquire newer construction with immediate income and long-term portfolio potential. And there's still room to negotiate - which means...an even BETTER CAP RATE.

Investor Tools

$372,980Estimated Mortgage Balance
$261,346Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,786 /month
Positive
Cash Flow Estimate:
$1,262 /month

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,443/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,158
$476,000
2025
$101,705
$374,295
$476,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$14,158
$476,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Oaktree Funding Corp
Conventional
$398,840
No
First
Oct 27, 2022
Nov 2062

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$372,980
$242,020
39%
59%
$2,392/mo

City: San Juan

221 Rafael Dr | Property Details | No Agent List