Last 24 Hours
$1,168,000
NAL Estimated Property Value225 Hugo Real Rd, Kerrville, TX, 78028
$1,433,713 ARV
Off Market
5 Beds
5 Bath
4,629 Sq Ft
$322.96 / sqft
Built in 1980Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 5
Bathrooms Full 5
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesDishwasher, Double Oven, Free-Standing Range, Refrigerator, Trash Compactor, Electric Water Heater
FlooringTile, Wood
Exterior
Private PoolExterior FeaturesPrivate Yard, RV Hookup
Lot Size12.54 acres
Building Information
Year Built1980
Garage Spaces3
Land Information
APN14983
SubdivisionKendall Sch Land, Sur 1
Land UseResidential
Legal DescriptionABS A0216 KENDALL SCH LAND, SUR 1,BLOCK (PT 120.56 ACS),ACRES 12.54,SN1 1PTX10138ATX;HUD# NTA1159836
Census Tract960301
Assessed Land Value$56,714
Assessed Improvement Value$989,105
Assessment Year2025
About this property
Beautiful 5 bedroom, 5 bath home w/5 wood burning fireplaces, in ground pool,party barn, insulated & heated 6 stall horse barn,3/2 manufactured grounds keeper home. Traditional Hill Country 2/2 guest house with wrap around porch. Very usable grazing land & good fencing (homes high fenced), nice wet weather creek runs through property. Very secluded yet only 30 minutes or less to Kerrville. Addt'l 20+/- acres avail across the street in Los Encinos Subdivision for $225k(has well already).FEMA - Unknown Guest Accommodations: Yes Restrictions: Unknown
Investor Tools
$1,168,000
Estimated Property Value
$1,109,427Estimated Mortgage Balance
$58,573Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,433,713
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,970 /month
Positive
Cash Flow Estimate:
$2,990 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$857/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,449
$1,045,819
2025
$56,714
$989,105
$1,089,329
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,449
$1,045,819
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lone Star State Bank Of West Texas
Commercial
$1,292,000
No
First
Apr 29, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,109,427
$139,573
11%
95%
$7,747/mo
12.4%